DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$12.73
Today's Fair Value
$12.26 -3.69%
Margin of Safety
-3.83%
Projected Value (5Y)
$19.75 +55.15%
Dividends Paid (5Y)
$1.43
DCF Inputs
Scenario
%
Regression: 3.92% | CAGR (5y): -9.28%
%
Regression: -0.01% | CAGR (5y): -0.15%
%
Regression: 7.97% | CAGR (5y): 2.87%
Capped at 30.00x (Historical 5y: 33.4x)
%