DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$14.48
Today's Fair Value
$12.98 -10.36%
Margin of Safety
-11.56%
Projected Value (5Y)
$20.91 +44.41%
Dividends Paid (5Y)
$2.18
DCF Inputs
Scenario
%
Regression: 4.28% | CAGR (5y): 19.71%
%
Regression: 4% | CAGR (5y): 6.32%
%
Regression: -0.77% | CAGR (5y): -1.61%
Capped at 13.67x (Historical 5y: 3.6x)
%