DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$10.19
Today's Fair Value
$24.04 +135.92%
Margin of Safety
+57.61%
Projected Value (5Y)
$38.72 +279.98%
Dividends Paid (5Y)
$0.65
DCF Inputs
Scenario
%
Regression: 10.75% | CAGR (5y): 7.47%
%
Regression: 0.05% | CAGR (5y): 0.06%
%
Regression: 7.1% | CAGR (5y): 6.42%
Capped at 30.00x (Historical 5y: 4.28x)
%