DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$13.07
Today's Fair Value
$18.48 +41.39%
Margin of Safety
+29.27%
Projected Value (5Y)
$29.77 +127.77%
Dividends Paid (5Y)
$1.77
DCF Inputs
Scenario
%
Regression: 33.07% | CAGR (5y): 0%
%
Regression: -15.03% | CAGR (5y): 0.59%
%
Regression: 1.58% | CAGR (5y): 1.53%
Capped at 30.00x (Historical 5y: 11.41x)
%