DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$12.86
Today's Fair Value
$15.43 +19.98%
Margin of Safety
+16.66%
Projected Value (5Y)
$24.85 +93.23%
Dividends Paid (5Y)
$0.88
DCF Inputs
Scenario
%
Regression: 11.04% | CAGR (5y): 4.19%
%
Regression: 0.18% | CAGR (5y): 0.07%
%
Regression: 11.57% | CAGR (5y): 13.97%
Capped at 30.00x (Historical 5y: 5.54x)
%