DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$10.69
Today's Fair Value
$6.30 -41.07%
Margin of Safety
-69.68%
Projected Value (5Y)
$10.15 -5.05%
Dividends Paid (5Y)
$4.10
DCF Inputs
Scenario
%
Regression: 12.88% | CAGR (5y): 11.68%
%
Regression: 5.62% | CAGR (5y): 6.76%
%
Regression: 22.76% | CAGR (5y): 17.26%
Capped at 30.00x (Historical 5y: 55.17x)
%