DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$7.88
Today's Fair Value
$8.69 +10.28%
Margin of Safety
+9.32%
Projected Value (5Y)
$14.00 +77.66%
Dividends Paid (5Y)
$1.62
DCF Inputs
Scenario
%
Regression: 16.88% | CAGR (5y): -0.2%
%
Regression: -1.34% | CAGR (5y): -1.73%
%
Regression: 8.24% | CAGR (5y): 9.93%
Capped at 30.00x (Historical 5y: 0.97x)
%