DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$8.95
Today's Fair Value
$9.36 +4.58%
Margin of Safety
+4.38%
Projected Value (5Y)
$15.08 +68.49%
Dividends Paid (5Y)
$2.65
DCF Inputs
Scenario
%
Regression: 2.08% | CAGR (5y): 0%
%
Regression: -0.7% | CAGR (5y): 1.21%
%
Regression: 7.54% | CAGR (5y): 7.96%
Capped at 30.00x (Historical 5y: 18.69x)
%