DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$12.61
Today's Fair Value
$19.86 +57.49%
Margin of Safety
+36.51%
Projected Value (5Y)
$31.98 +153.61%
Dividends Paid (5Y)
$2.35
DCF Inputs
Scenario
%
Regression: 11.81% | CAGR (5y): 0%
%
Regression: 0.01% | CAGR (5y): 0.03%
%
Regression: 12.32% | CAGR (5y): 30.44%
Capped at 30.00x (Historical 5y: 34.65x)
%