DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$11.41
Today's Fair Value
$11.13 -2.45%
Margin of Safety
-2.52%
Projected Value (5Y)
$17.93 +57.14%
Dividends Paid (5Y)
$7.38
DCF Inputs
Scenario
%
Regression: 11.61% | CAGR (5y): 15.91%
%
Regression: 12.83% | CAGR (5y): 17.64%
%
Regression: -4.68% | CAGR (5y): 0.26%
Capped at 13.67x (Historical 5y: 0.7x)
%