DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$11.09
Today's Fair Value
$8.76 -21.01%
Margin of Safety
-26.60%
Projected Value (5Y)
$14.11 +27.23%
Dividends Paid (5Y)
$1.62
DCF Inputs
Scenario
%
Regression: 11.2% | CAGR (5y): 4.27%
%
Regression: 0.01% | CAGR (5y): 0.1%
%
Regression: -2.75% | CAGR (5y): 6.07%
Capped at 30.00x (Historical 5y: 9.22x)
%