DCF Calculator

Estimate the intrinsic fair value of any company using discounted cash flow analysis

Today's Price
$11.61
Today's Fair Value
$17.65 +52.02%
Margin of Safety
+34.22%
Projected Value (5Y)
$28.43 +144.88%
Dividends Paid (5Y)
$8.12

DCF Inputs

Scenario
%

Regression: 10.68% | CAGR (5y): 16.17%

%

Regression: 1.26% | CAGR (5y): 0%

%

Regression: 4.37% | CAGR (5y): 53.23%

Capped at 13.67x (Historical 5y: 0.8x)

%

Historical and Projected Price

Historical and Projected Book Value

© 2026 bestshares.com. All rights reserved.

All data is for informational purposes only. bestshares.com is not a broker, dealer, or registered investment adviser, and nothing on this site is a recommendation to buy or sell any security.