DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$11.52
Today's Fair Value
$9.64 -16.32%
Margin of Safety
-19.50%
Projected Value (5Y)
$15.52 +34.72%
Dividends Paid (5Y)
$3.87
DCF Inputs
Scenario
%
Regression: 12.47% | CAGR (5y): -5.26%
%
Regression: 0.02% | CAGR (5y): -0.68%
%
Regression: 14.36% | CAGR (5y): 15%
Capped at 30.00x (Historical 5y: 16.39x)
%