DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$7.29
Today's Fair Value
$10.62 +45.68%
Margin of Safety
+31.36%
Projected Value (5Y)
$17.10 +134.57%
Dividends Paid (5Y)
$3.32
DCF Inputs
Scenario
%
Regression: 12.92% | CAGR (5y): -4.16%
%
Regression: -0.77% | CAGR (5y): -0.67%
%
Regression: 33.64% | CAGR (5y): 21.65%
Capped at 30.00x (Historical 5y: n/a)
%