DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$8.98
Today's Fair Value
$11.18 +24.5%
Margin of Safety
+19.68%
Projected Value (5Y)
$18.01 +100.56%
Dividends Paid (5Y)
$0.69
DCF Inputs
Scenario
%
Regression: 18.9% | CAGR (5y): 4.75%
%
Regression: 0.01% | CAGR (5y): 0.1%
%
Regression: -4.48% | CAGR (5y): -6.88%
Capped at 30.00x (Historical 5y: 9.98x)
%