DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$13.03
Today's Fair Value
$12.34 -5.3%
Margin of Safety
-5.59%
Projected Value (5Y)
$19.88 +52.57%
Dividends Paid (5Y)
$3.89
DCF Inputs
Scenario
%
Regression: -2.04% | CAGR (5y): 6.6%
%
Regression: -0.37% | CAGR (5y): -0.1%
%
Regression: 7.78% | CAGR (5y): 8.43%
Capped at 18.00x (Historical 5y: 2.33x)
%