DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$10.90
Today's Fair Value
$10.45 -4.13%
Margin of Safety
-4.31%
Projected Value (5Y)
$16.83 +54.4%
Dividends Paid (5Y)
$3.67
DCF Inputs
Scenario
%
Regression: 4.34% | CAGR (5y): 16.82%
%
Regression: 0.9% | CAGR (5y): 0.6%
%
Regression: 15.48% | CAGR (5y): 5.92%
Capped at 18.00x (Historical 5y: 5.9x)
%