DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$13.50
Today's Fair Value
$11.42 -15.41%
Margin of Safety
-18.21%
Projected Value (5Y)
$18.40 +36.3%
Dividends Paid (5Y)
$9.56
DCF Inputs
Scenario
%
Regression: -19.91% | CAGR (5y): -10.5%
%
Regression: 1.63% | CAGR (5y): -0.41%
%
Regression: 0.04% | CAGR (5y): 0.05%
Capped at 30.00x (Historical 5y: 0.7x)
%