DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$11.30
Today's Fair Value
$16.18 +43.19%
Margin of Safety
+30.16%
Projected Value (5Y)
$26.05 +130.53%
Dividends Paid (5Y)
$3.17
DCF Inputs
Scenario
%
Regression: 16.27% | CAGR (5y): 13.15%
%
Regression: 21.69% | CAGR (5y): 6.67%
%
Regression: 2.97% | CAGR (5y): -11.84%
Capped at 13.67x (Historical 5y: 0.63x)
%