DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$10.60
Today's Fair Value
$26.58 +150.75%
Margin of Safety
+60.12%
Projected Value (5Y)
$42.81 +303.87%
Dividends Paid (5Y)
$0.37
DCF Inputs
Scenario
%
Regression: 20.58% | CAGR (5y): 6%
%
Regression: 0.46% | CAGR (5y): 1.63%
%
Regression: 17.51% | CAGR (5y): -13.49%
Capped at 30.00x (Historical 5y: n/a)
%