DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$12.49
Today's Fair Value
$12.00 -3.92%
Margin of Safety
-4.08%
Projected Value (5Y)
$19.33 +54.76%
Dividends Paid (5Y)
$8.73
DCF Inputs
Scenario
%
Regression: 14.98% | CAGR (5y): -26.65%
%
Regression: -6.15% | CAGR (5y): -16.64%
%
Regression: 109.36% | CAGR (5y): 7.12%
Capped at 30.00x (Historical 5y: 29.44x)
%