DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$8.25
Today's Fair Value
$7.78 -5.7%
Margin of Safety
-6.04%
Projected Value (5Y)
$12.53 +51.88%
Dividends Paid (5Y)
$2.71
DCF Inputs
Scenario
%
Regression: 15.94% | CAGR (5y): 3.65%
%
Regression: 4.71% | CAGR (5y): 0.14%
%
Regression: -2.16% | CAGR (5y): 0.92%
Capped at 30.00x (Historical 5y: 6.1x)
%