DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$9.07
Today's Fair Value
$5.76 -36.49%
Margin of Safety
-57.47%
Projected Value (5Y)
$9.27 +2.21%
Dividends Paid (5Y)
$2.59
DCF Inputs
Scenario
%
Regression: 10.39% | CAGR (5y): 5.02%
%
Regression: 1.14% | CAGR (5y): 0.23%
%
Regression: 0.77% | CAGR (5y): 3.68%
Capped at 18.00x (Historical 5y: 31.29x)
%