DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$13.14
Today's Fair Value
$24.99 +90.18%
Margin of Safety
+47.42%
Projected Value (5Y)
$40.25 +206.32%
Dividends Paid (5Y)
$2.25
DCF Inputs
Scenario
%
Regression: -0.58% | CAGR (5y): -21.48%
%
Regression: -0.49% | CAGR (5y): -1.13%
%
Regression: 10.16% | CAGR (5y): 1.78%
Capped at 30.00x (Historical 5y: n/a)
%