DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$9.82
Today's Fair Value
$30.03 +205.8%
Margin of Safety
+67.30%
Projected Value (5Y)
$48.36 +392.46%
Dividends Paid (5Y)
$9.55
DCF Inputs
Scenario
%
Regression: 28.78% | CAGR (5y): 22.94%
%
Regression: 0% | CAGR (5y): 0%
%
Regression: 12.25% | CAGR (5y): 37.11%
Capped at 30.00x (Historical 5y: 13.36x)
%