DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$12.75
Today's Fair Value
$17.34 +36%
Margin of Safety
+26.47%
Projected Value (5Y)
$27.93 +119.06%
Dividends Paid (5Y)
$3.36
DCF Inputs
Scenario
%
Regression: 4.42% | CAGR (5y): 15.47%
%
Regression: -0.51% | CAGR (5y): -2.16%
%
Regression: 13.18% | CAGR (5y): 17.47%
Capped at 18.00x (Historical 5y: 4.7x)
%