DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$10.19
Today's Fair Value
$7.63 -25.12%
Margin of Safety
-33.55%
Projected Value (5Y)
$12.29 +20.61%
Dividends Paid (5Y)
$1.95
DCF Inputs
Scenario
%
Regression: 6.57% | CAGR (5y): 7.62%
%
Regression: 2.98% | CAGR (5y): 2.76%
%
Regression: -4.79% | CAGR (5y): -4.78%
Capped at 30.00x (Historical 5y: 9.94x)
%