DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$11.04
Today's Fair Value
$19.34 +75.18%
Margin of Safety
+42.92%
Projected Value (5Y)
$31.15 +182.16%
Dividends Paid (5Y)
$14.06
DCF Inputs
Scenario
%
Regression: 6.57% | CAGR (5y): 1.5%
%
Regression: 0.9% | CAGR (5y): 1%
%
Regression: 17.54% | CAGR (5y): 49.68%
Capped at 30.00x (Historical 5y: 33.51x)
%