DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$6.42
Today's Fair Value
$19.75 +207.63%
Margin of Safety
+67.49%
Projected Value (5Y)
$31.80 +395.33%
Dividends Paid (5Y)
$3.88
DCF Inputs
Scenario
%
Regression: 0.98% | CAGR (5y): -2.19%
%
Regression: 0.06% | CAGR (5y): -0.02%
%
Regression: 5.88% | CAGR (5y): -2.03%
Capped at 30.00x (Historical 5y: 19.38x)
%