DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$12.05
Today's Fair Value
$13.32 +10.54%
Margin of Safety
+9.53%
Projected Value (5Y)
$21.46 +78.09%
Dividends Paid (5Y)
$2.14
DCF Inputs
Scenario
%
Regression: -9.73% | CAGR (5y): -23.79%
%
Regression: -12.61% | CAGR (5y): -23.35%
%
Regression: 8.6% | CAGR (5y): -3.24%
Capped at 30.00x (Historical 5y: 11.36x)
%