DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$12.94
Today's Fair Value
$12.08 -6.65%
Margin of Safety
-7.12%
Projected Value (5Y)
$19.46 +50.39%
Dividends Paid (5Y)
$4.69
DCF Inputs
Scenario
%
Regression: 6.69% | CAGR (5y): -13.91%
%
Regression: -1.15% | CAGR (5y): -1.08%
%
Regression: -0.98% | CAGR (5y): 13.14%
Capped at 30.00x (Historical 5y: 20.72x)
%