DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$8.98
Today's Fair Value
$6.75 -24.83%
Margin of Safety
-33.04%
Projected Value (5Y)
$10.87 +21.05%
Dividends Paid (5Y)
$4.62
DCF Inputs
Scenario
%
Regression: -6.97% | CAGR (5y): -2.75%
%
Regression: -0.02% | CAGR (5y): 0.19%
%
Regression: -3.39% | CAGR (5y): 12.07%
Capped at 13.67x (Historical 5y: 0.7x)
%