DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$13.21
Today's Fair Value
$10.09 -23.62%
Margin of Safety
-30.92%
Projected Value (5Y)
$16.25 +23.01%
Dividends Paid (5Y)
$3.38
DCF Inputs
Scenario
%
Regression: 5.85% | CAGR (5y): 1.7%
%
Regression: 2.26% | CAGR (5y): 0.78%
%
Regression: 9.65% | CAGR (5y): 5.92%
Capped at 13.67x (Historical 5y: 0.68x)
%