DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$12.29
Today's Fair Value
$10.42 -15.22%
Margin of Safety
-17.95%
Projected Value (5Y)
$16.78 +36.53%
Dividends Paid (5Y)
$1.96
DCF Inputs
Scenario
%
Regression: 3.67% | CAGR (5y): 5.55%
%
Regression: -0.56% | CAGR (5y): -1.18%
%
Regression: 3.42% | CAGR (5y): 3.68%
Capped at 30.00x (Historical 5y: 4.53x)
%