DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$10.18
Today's Fair Value
$12.01 +17.98%
Margin of Safety
+15.24%
Projected Value (5Y)
$19.35 +90.08%
Dividends Paid (5Y)
$0.89
DCF Inputs
Scenario
%
Regression: 5.59% | CAGR (5y): -0.41%
%
Regression: -0.54% | CAGR (5y): -0.92%
%
Regression: 4.14% | CAGR (5y): -4.96%
Capped at 30.00x (Historical 5y: 22.38x)
%