DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$9.89
Today's Fair Value
$21.29 +115.27%
Margin of Safety
+53.55%
Projected Value (5Y)
$34.28 +246.61%
Dividends Paid (5Y)
$1.75
DCF Inputs
Scenario
%
Regression: 12.15% | CAGR (5y): 0%
%
Regression: -2.01% | CAGR (5y): 0.37%
%
Regression: 5.94% | CAGR (5y): 6.92%
Capped at 30.00x (Historical 5y: 19.62x)
%