DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$9.31
Today's Fair Value
$9.87 +6.02%
Margin of Safety
+5.67%
Projected Value (5Y)
$15.89 +70.68%
Dividends Paid (5Y)
$5.04
DCF Inputs
Scenario
%
Regression: 10.17% | CAGR (5y): 7.55%
%
Regression: 9.79% | CAGR (5y): 6.32%
%
Regression: -2.67% | CAGR (5y): 3.3%
Capped at 13.67x (Historical 5y: 0.68x)
%