DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$12.51
Today's Fair Value
$10.21 -18.39%
Margin of Safety
-22.53%
Projected Value (5Y)
$16.44 +31.41%
Dividends Paid (5Y)
$2.20
DCF Inputs
Scenario
%
Regression: 2.54% | CAGR (5y): 5%
%
Regression: -0.1% | CAGR (5y): 0.54%
%
Regression: 2.89% | CAGR (5y): 2.86%
Capped at 18.00x (Historical 5y: 1.75x)
%