DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$6.90
Today's Fair Value
$9.51 +37.83%
Margin of Safety
+27.44%
Projected Value (5Y)
$15.31 +121.88%
Dividends Paid (5Y)
$7.21
DCF Inputs
Scenario
%
Regression: -2.37% | CAGR (5y): 8.79%
%
Regression: -0.22% | CAGR (5y): -0.56%
%
Regression: 2.68% | CAGR (5y): 39.95%
Capped at 13.67x (Historical 5y: 6.49x)
%