DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$11.90
Today's Fair Value
$16.67 +40.08%
Margin of Safety
+28.61%
Projected Value (5Y)
$26.85 +125.63%
Dividends Paid (5Y)
$6.95
DCF Inputs
Scenario
%
Defaulting to baseline growth (2.5%).
%
Regression: 0% | CAGR (5y): 0%
%
Regression: 5.18% | CAGR (5y): 20.35%
Capped at 30.00x (Historical 5y: 0.92x)
%