DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$13.60
Today's Fair Value
$13.05 -4.04%
Margin of Safety
-4.21%
Projected Value (5Y)
$21.01 +54.49%
Dividends Paid (5Y)
$1.41
DCF Inputs
Scenario
%
Regression: 4.05% | CAGR (5y): 4.14%
%
Regression: 0.03% | CAGR (5y): 0.02%
%
Regression: 12.9% | CAGR (5y): 7.71%
Capped at 18.00x (Historical 5y: 1.67x)
%