DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$9.97
Today's Fair Value
$13.10 +31.39%
Margin of Safety
+23.89%
Projected Value (5Y)
$21.09 +111.53%
Dividends Paid (5Y)
$1.45
DCF Inputs
Scenario
%
Regression: 6.26% | CAGR (5y): 11.64%
%
Regression: -1.58% | CAGR (5y): -1.54%
%
Regression: 7.46% | CAGR (5y): 7.99%
Capped at 30.00x (Historical 5y: 6.46x)
%