DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$7.41
Today's Fair Value
$5.04 -31.98%
Margin of Safety
-47.02%
Projected Value (5Y)
$8.12 +9.58%
Dividends Paid (5Y)
$1.91
DCF Inputs
Scenario
%
Regression: -0.8% | CAGR (5y): 8.02%
%
Regression: -0.25% | CAGR (5y): -0.78%
%
Regression: 9.24% | CAGR (5y): 2.63%
Capped at 30.00x (Historical 5y: 14.52x)
%