DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$11.00
Today's Fair Value
$12.06 +9.64%
Margin of Safety
+8.79%
Projected Value (5Y)
$19.43 +76.64%
Dividends Paid (5Y)
$3.03
DCF Inputs
Scenario
%
Regression: 7.27% | CAGR (5y): 11.03%
%
Regression: -0.91% | CAGR (5y): -1.9%
%
Regression: 3.57% | CAGR (5y): 19.87%
Capped at 30.00x (Historical 5y: 7.64x)
%