DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$12.55
Today's Fair Value
$23.71 +88.92%
Margin of Safety
+47.07%
Projected Value (5Y)
$38.18 +204.22%
Dividends Paid (5Y)
$3.49
DCF Inputs
Scenario
%
Regression: 9.61% | CAGR (5y): 4.36%
%
Regression: -1.22% | CAGR (5y): -1.23%
%
Regression: 17.88% | CAGR (5y): 7.12%
Capped at 30.00x (Historical 5y: 26.14x)
%