DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$11.43
Today's Fair Value
$7.43 -35%
Margin of Safety
-53.84%
Projected Value (5Y)
$11.97 +4.72%
Dividends Paid (5Y)
$5.56
DCF Inputs
Scenario
%
Regression: -3.3% | CAGR (5y): -5.11%
%
Regression: 7.8% | CAGR (5y): 6.42%
%
Regression: -1.68% | CAGR (5y): -4.39%
Capped at 13.67x (Historical 5y: 3.47x)
%