DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$13.75
Today's Fair Value
$11.36 -17.38%
Margin of Safety
-21.04%
Projected Value (5Y)
$18.30 +33.09%
Dividends Paid (5Y)
$1.86
DCF Inputs
Scenario
%
Regression: 8.87% | CAGR (5y): 2.68%
%
Regression: -0.28% | CAGR (5y): -1.43%
%
Regression: 1.99% | CAGR (5y): 2.78%
Capped at 30.00x (Historical 5y: 11.05x)
%