DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$10.87
Today's Fair Value
$6.89 -36.61%
Margin of Safety
-57.76%
Projected Value (5Y)
$11.09 +2.02%
Dividends Paid (5Y)
$3.32
DCF Inputs
Scenario
%
Regression: 5.59% | CAGR (5y): -0.72%
%
Regression: 0.66% | CAGR (5y): 0.6%
%
Regression: 8.46% | CAGR (5y): 5.6%
Capped at 18.00x (Historical 5y: 5.05x)
%