DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$12.02
Today's Fair Value
$11.23 -6.57%
Margin of Safety
-7.03%
Projected Value (5Y)
$18.09 +50.5%
Dividends Paid (5Y)
$5.70
DCF Inputs
Scenario
%
Regression: 3.56% | CAGR (5y): -8.85%
%
Regression: 0.21% | CAGR (5y): -5.36%
%
Regression: 22.93% | CAGR (5y): 22.93%
Capped at 30.00x (Historical 5y: 8.41x)
%