DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$10.89
Today's Fair Value
$10.13 -6.98%
Margin of Safety
-7.50%
Projected Value (5Y)
$16.31 +49.77%
Dividends Paid (5Y)
$3.33
DCF Inputs
Scenario
%
Regression: 3.7% | CAGR (5y): 6.34%
%
Regression: 0.44% | CAGR (5y): 0.25%
%
Regression: 1.87% | CAGR (5y): 8.03%
Capped at 13.67x (Historical 5y: 3.17x)
%