DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$10.78
Today's Fair Value
$32.93 +205.47%
Margin of Safety
+67.26%
Projected Value (5Y)
$53.04 +392.02%
Dividends Paid (5Y)
$0.37
DCF Inputs
Scenario
%
Regression: 6.96% | CAGR (5y): 0%
%
Regression: 0.16% | CAGR (5y): 0.02%
%
Regression: 1.22% | CAGR (5y): -8.14%
Capped at 30.00x (Historical 5y: n/a)
%