DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$11.14
Today's Fair Value
$10.90 -2.15%
Margin of Safety
-2.20%
Projected Value (5Y)
$17.56 +57.63%
Dividends Paid (5Y)
$3.49
DCF Inputs
Scenario
%
Regression: -5.52% | CAGR (5y): -10.28%
%
Regression: -1.91% | CAGR (5y): -2.51%
%
Regression: 39.76% | CAGR (5y): 43.63%
Capped at 30.00x (Historical 5y: 28.55x)
%