DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$7.43
Today's Fair Value
$6.31 -15.07%
Margin of Safety
-17.75%
Projected Value (5Y)
$10.17 +36.88%
Dividends Paid (5Y)
$4.21
DCF Inputs
Scenario
%
Regression: -6.36% | CAGR (5y): -4.45%
%
Regression: -0.32% | CAGR (5y): -3.27%
%
Regression: 0.54% | CAGR (5y): 11.18%
Capped at 13.67x (Historical 5y: 10.78x)
%