DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$14.20
Today's Fair Value
$11.39 -19.79%
Margin of Safety
-24.67%
Projected Value (5Y)
$18.34 +29.15%
Dividends Paid (5Y)
$1.81
DCF Inputs
Scenario
%
Regression: 8.87% | CAGR (5y): 2.68%
%
Regression: -0.28% | CAGR (5y): -1.43%
%
Regression: 2% | CAGR (5y): 2.87%
Capped at 30.00x (Historical 5y: 11.11x)
%