DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$7.47
Today's Fair Value
$11.59 +55.15%
Margin of Safety
+35.55%
Projected Value (5Y)
$18.67 +149.93%
Dividends Paid (5Y)
$7.37
DCF Inputs
Scenario
%
Regression: 3.26% | CAGR (5y): -4.22%
%
Regression: 2.35% | CAGR (5y): -2.63%
%
Regression: -3.24% | CAGR (5y): -3.17%
Capped at 13.67x (Historical 5y: 0.6x)
%