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)
%