DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$12.51
Today's Fair Value
$22.49 +79.78%
Margin of Safety
+44.38%
Projected Value (5Y)
$36.22 +189.53%
Dividends Paid (5Y)
$1.07
DCF Inputs
Scenario
%
Regression: 31.24% | CAGR (5y): -0.47%
%
Regression: -0.74% | CAGR (5y): -0.41%
%
Regression: 7.25% | CAGR (5y): 23.7%
Capped at 30.00x (Historical 5y: 21.04x)
%