DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$10.66
Today's Fair Value
$12.93 +21.29%
Margin of Safety
+17.56%
Projected Value (5Y)
$20.82 +95.31%
Dividends Paid (5Y)
$3.86
DCF Inputs
Scenario
%
Regression: 6.3% | CAGR (5y): 9.17%
%
Regression: -0.23% | CAGR (5y): -0.03%
%
Regression: -0.59% | CAGR (5y): 14.8%
Capped at 30.00x (Historical 5y: 16.98x)
%