DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$10.75
Today's Fair Value
$9.03 -16%
Margin of Safety
-19.05%
Projected Value (5Y)
$14.54 +35.26%
Dividends Paid (5Y)
$1.39
DCF Inputs
Scenario
%
Regression: 7.34% | CAGR (5y): 32.03%
%
Regression: -0.28% | CAGR (5y): -0.75%
%
Regression: 5.9% | CAGR (5y): 5.92%
Capped at 18.00x (Historical 5y: 9.65x)
%