DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$12.95
Today's Fair Value
$16.64 +28.49%
Margin of Safety
+22.18%
Projected Value (5Y)
$26.80 +106.95%
Dividends Paid (5Y)
$4.40
DCF Inputs
Scenario
%
Regression: 1.38% | CAGR (5y): 0.68%
%
Regression: -6.01% | CAGR (5y): -5.57%
%
Regression: 7.51% | CAGR (5y): 2.41%
Capped at 18.00x (Historical 5y: 4.71x)
%