DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$13.33
Today's Fair Value
$19.16 +43.74%
Margin of Safety
+30.43%
Projected Value (5Y)
$30.85 +131.43%
Dividends Paid (5Y)
$1.58
DCF Inputs
Scenario
%
Regression: 18.07% | CAGR (5y): 8.5%
%
Regression: -0.03% | CAGR (5y): 0.24%
%
Regression: -5.99% | CAGR (5y): 10%
Capped at 30.00x (Historical 5y: 10.09x)
%