DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$8.10
Today's Fair Value
$13.37 +65.06%
Margin of Safety
+39.42%
Projected Value (5Y)
$21.54 +165.93%
Dividends Paid (5Y)
$2.49
DCF Inputs
Scenario
%
Regression: 16.7% | CAGR (5y): 22.9%
%
Regression: -0.16% | CAGR (5y): -4.15%
%
Regression: -13.68% | CAGR (5y): 58.45%
Capped at 18.00x (Historical 5y: 5.73x)
%