DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$7.06
Today's Fair Value
$4.92 -30.31%
Margin of Safety
-43.50%
Projected Value (5Y)
$7.92 +12.18%
Dividends Paid (5Y)
$3.33
DCF Inputs
Scenario
%
Regression: 3.23% | CAGR (5y): 3.53%
%
Regression: 1.51% | CAGR (5y): 0.61%
%
Regression: 13.56% | CAGR (5y): 22.64%
Capped at 13.67x (Historical 5y: 0.94x)
%