DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$10.61
Today's Fair Value
$14.60 +37.61%
Margin of Safety
+27.33%
Projected Value (5Y)
$23.51 +121.58%
Dividends Paid (5Y)
$10.22
DCF Inputs
Scenario
%
Regression: 14.02% | CAGR (5y): 31.57%
%
Regression: 21.2% | CAGR (5y): 40.15%
%
Regression: -5.37% | CAGR (5y): 5.51%
Capped at 13.67x (Historical 5y: 0.79x)
%