DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$8.96
Today's Fair Value
$11.51 +28.46%
Margin of Safety
+22.15%
Projected Value (5Y)
$18.54 +106.92%
Dividends Paid (5Y)
$2.94
DCF Inputs
Scenario
%
Regression: 11.55% | CAGR (5y): 2.56%
%
Regression: 4.79% | CAGR (5y): 4.24%
%
Regression: -0.57% | CAGR (5y): -8.47%
Capped at 13.67x (Historical 5y: 0.35x)
%