DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$10.10
Today's Fair Value
$10.26 +1.58%
Margin of Safety
+1.56%
Projected Value (5Y)
$16.53 +63.66%
Dividends Paid (5Y)
$1.71
DCF Inputs
Scenario
%
Regression: 13.82% | CAGR (5y): 15.06%
%
Regression: -0.65% | CAGR (5y): -1.16%
%
Regression: 13.52% | CAGR (5y): 29.58%
Capped at 30.00x (Historical 5y: 55.19x)
%