DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$7.84
Today's Fair Value
$16.57 +111.35%
Margin of Safety
+52.69%
Projected Value (5Y)
$26.68 +240.31%
Dividends Paid (5Y)
$2.02
DCF Inputs
Scenario
%
Regression: 1.66% | CAGR (5y): 6.85%
%
Regression: 0.51% | CAGR (5y): 1.11%
%
Regression: 5.37% | CAGR (5y): 4.18%
Capped at 30.00x (Historical 5y: 4.87x)
%