DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$10.71
Today's Fair Value
$19.36 +80.77%
Margin of Safety
+44.68%
Projected Value (5Y)
$31.18 +191.13%
Dividends Paid (5Y)
$0.96
DCF Inputs
Scenario
%
Regression: 0.73% | CAGR (5y): -0.89%
%
Regression: -11.2% | CAGR (5y): -37.29%
%
Regression: 9.67% | CAGR (5y): 63.12%
Capped at 30.00x (Historical 5y: 12.74x)
%