DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$10.68
Today's Fair Value
$16.17 +51.4%
Margin of Safety
+33.95%
Projected Value (5Y)
$26.04 +143.82%
Dividends Paid (5Y)
$3.49
DCF Inputs
Scenario
%
Regression: 116.75% | CAGR (5y): 15.44%
%
Regression: 37.78% | CAGR (5y): 0.79%
%
Regression: 100% | CAGR (5y): 100%
Capped at 30.00x (Historical 5y: 49.66x)
%