DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$11.92
Today's Fair Value
$10.15 -14.85%
Margin of Safety
-17.44%
Projected Value (5Y)
$16.35 +37.16%
Dividends Paid (5Y)
$5.50
DCF Inputs
Scenario
%
Regression: 9.7% | CAGR (5y): -4.04%
%
Regression: 0.06% | CAGR (5y): 0.04%
%
Regression: 22.69% | CAGR (5y): -15.69%
Capped at 30.00x (Historical 5y: 3.58x)
%