DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$15.61
Today's Fair Value
$21.36 +36.84%
Margin of Safety
+26.92%
Projected Value (5Y)
$34.40 +120.37%
Dividends Paid (5Y)
$4.88
DCF Inputs
Scenario
%
Regression: 6.54% | CAGR (5y): -12.2%
%
Regression: -3.45% | CAGR (5y): -0.68%
%
Regression: 12.88% | CAGR (5y): 20.95%
Capped at 30.00x (Historical 5y: 13.52x)
%