DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$7.65
Today's Fair Value
$9.43 +23.27%
Margin of Safety
+18.88%
Projected Value (5Y)
$15.19 +98.56%
Dividends Paid (5Y)
$11.62
DCF Inputs
Scenario
%
Regression: 0.93% | CAGR (5y): -1.8%
%
Regression: 0.1% | CAGR (5y): -0.15%
%
Regression: 3.28% | CAGR (5y): 111.71%
Capped at 13.67x (Historical 5y: 1.29x)
%