DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$10.84
Today's Fair Value
$20.94 +93.17%
Margin of Safety
+48.23%
Projected Value (5Y)
$33.72 +211.07%
Dividends Paid (5Y)
$6.54
DCF Inputs
Scenario
%
Regression: 7.49% | CAGR (5y): -1.21%
%
Regression: 0.06% | CAGR (5y): 0%
%
Regression: 3.68% | CAGR (5y): 1.29%
Capped at 30.00x (Historical 5y: 9.41x)
%