DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$10.68
Today's Fair Value
$9.38 -12.17%
Margin of Safety
-13.86%
Projected Value (5Y)
$15.11 +41.48%
Dividends Paid (5Y)
$1.89
DCF Inputs
Scenario
%
Regression: 7.34% | CAGR (5y): 32.03%
%
Regression: -0.28% | CAGR (5y): -0.75%
%
Regression: 5.53% | CAGR (5y): 26.81%
Capped at 18.00x (Historical 5y: 9.69x)
%