DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$8.63
Today's Fair Value
$10.63 +23.17%
Margin of Safety
+18.81%
Projected Value (5Y)
$17.12 +98.38%
Dividends Paid (5Y)
$2.95
DCF Inputs
Scenario
%
Regression: 0.96% | CAGR (5y): 26.34%
%
Regression: 1.4% | CAGR (5y): -0.39%
%
Regression: -5.04% | CAGR (5y): 34.14%
Capped at 18.00x (Historical 5y: 16.49x)
%