DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$14.52
Today's Fair Value
$11.12 -23.42%
Margin of Safety
-30.58%
Projected Value (5Y)
$17.91 +23.35%
Dividends Paid (5Y)
$1.77
DCF Inputs
Scenario
%
Regression: 8.02% | CAGR (5y): 28.06%
%
Regression: -0.26% | CAGR (5y): 0.38%
%
Regression: 5.18% | CAGR (5y): 41%
Capped at 18.00x (Historical 5y: 7.89x)
%