DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$10.72
Today's Fair Value
$27.23 +154.01%
Margin of Safety
+60.63%
Projected Value (5Y)
$43.86 +309.14%
Dividends Paid (5Y)
$5.95
DCF Inputs
Scenario
%
Regression: -11.85% | CAGR (5y): -10.67%
%
Regression: 1.62% | CAGR (5y): -10.7%
%
Regression: 6.21% | CAGR (5y): -20.85%
Capped at 13.67x (Historical 5y: 2.05x)
%