DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$9.71
Today's Fair Value
$19.19 +97.63%
Margin of Safety
+49.40%
Projected Value (5Y)
$30.90 +218.23%
Dividends Paid (5Y)
$1.04
DCF Inputs
Scenario
%
Regression: 21.59% | CAGR (5y): 0%
%
Regression: 0% | CAGR (5y): -0.01%
%
Regression: 21.64% | CAGR (5y): 27.96%
Capped at 30.00x (Historical 5y: 3.9x)
%