DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$12.87
Today's Fair Value
$12.22 -5.05%
Margin of Safety
-5.32%
Projected Value (5Y)
$19.68 +52.91%
Dividends Paid (5Y)
$7.33
DCF Inputs
Scenario
%
Regression: 18.6% | CAGR (5y): 7.78%
%
Regression: 19.86% | CAGR (5y): 12.3%
%
Regression: 1.3% | CAGR (5y): 3.53%
Capped at 13.67x (Historical 5y: 0.94x)
%