DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$10.29
Today's Fair Value
$12.89 +25.27%
Margin of Safety
+20.17%
Projected Value (5Y)
$20.76 +101.75%
Dividends Paid (5Y)
$11.27
DCF Inputs
Scenario
%
Regression: 57.47% | CAGR (5y): 11.64%
%
Regression: 21.91% | CAGR (5y): 6.7%
%
Regression: 32.25% | CAGR (5y): 58.01%
Capped at 18.00x (Historical 5y: 5.69x)
%