DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$11.28
Today's Fair Value
$10.48 -7.09%
Margin of Safety
-7.63%
Projected Value (5Y)
$16.88 +49.65%
Dividends Paid (5Y)
$4.27
DCF Inputs
Scenario
%
Regression: 6.84% | CAGR (5y): -1.41%
%
Regression: 0.18% | CAGR (5y): -0.93%
%
Regression: 9.55% | CAGR (5y): 14.94%
Capped at 30.00x (Historical 5y: 8.68x)
%