DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$8.41
Today's Fair Value
$19.96 +137.34%
Margin of Safety
+57.87%
Projected Value (5Y)
$32.15 +282.28%
Dividends Paid (5Y)
$2.10
DCF Inputs
Scenario
%
Regression: 22.11% | CAGR (5y): 19.92%
%
Regression: -0.52% | CAGR (5y): -1.54%
%
Regression: 32.36% | CAGR (5y): 32.36%
Capped at 30.00x (Historical 5y: 14.39x)
%