DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$13.15
Today's Fair Value
$12.46 -5.25%
Margin of Safety
-5.54%
Projected Value (5Y)
$20.07 +52.62%
Dividends Paid (5Y)
$4.48
DCF Inputs
Scenario
%
Regression: -2.3% | CAGR (5y): -2.17%
%
Regression: -1.7% | CAGR (5y): -1.11%
%
Regression: 4.37% | CAGR (5y): 16.29%
Capped at 30.00x (Historical 5y: 6.89x)
%