DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$7.59
Today's Fair Value
$9.08 +19.63%
Margin of Safety
+16.41%
Projected Value (5Y)
$14.63 +92.75%
Dividends Paid (5Y)
$0.44
DCF Inputs
Scenario
%
Regression: 17.07% | CAGR (5y): 4.93%
%
Regression: 1.18% | CAGR (5y): 0.56%
%
Regression: -1.25% | CAGR (5y): -1.25%
Capped at 30.00x (Historical 5y: 5.92x)
%