DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$4.82
Today's Fair Value
$5.46 +13.28%
Margin of Safety
+11.72%
Projected Value (5Y)
$8.79 +82.37%
Dividends Paid (5Y)
$4.33
DCF Inputs
Scenario
%
Regression: 12.69% | CAGR (5y): 9.9%
%
Regression: 38.86% | CAGR (5y): 56.98%
%
Regression: -15.32% | CAGR (5y): -19.73%
Capped at 13.67x (Historical 5y: 0.89x)
%