DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$15.15
Today's Fair Value
$22.48 +48.38%
Margin of Safety
+32.61%
Projected Value (5Y)
$36.20 +138.94%
Dividends Paid (5Y)
$0.54
DCF Inputs
Scenario
%
Regression: 10.1% | CAGR (5y): 0.06%
%
Regression: -0.01% | CAGR (5y): 0.13%
%
Regression: 3.5% | CAGR (5y): 2.2%
Capped at 30.00x (Historical 5y: n/a)
%