DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$8.48
Today's Fair Value
$14.47 +70.64%
Margin of Safety
+41.40%
Projected Value (5Y)
$23.31 +174.88%
Dividends Paid (5Y)
$0.37
DCF Inputs
Scenario
%
Regression: 10.94% | CAGR (5y): -2.11%
%
Regression: -0.06% | CAGR (5y): -0.14%
%
Regression: -5.34% | CAGR (5y): -26.22%
Capped at 30.00x (Historical 5y: 14.96x)
%