DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$11.44
Today's Fair Value
$9.16 -19.93%
Margin of Safety
-24.89%
Projected Value (5Y)
$14.75 +28.93%
Dividends Paid (5Y)
$2.88
DCF Inputs
Scenario
%
Regression: 41.38% | CAGR (5y): 17.51%
%
Regression: 2.68% | CAGR (5y): -0.54%
%
Regression: -7.76% | CAGR (5y): -0.42%
Capped at 18.00x (Historical 5y: 11.94x)
%