DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$8.89
Today's Fair Value
$11.62 +30.71%
Margin of Safety
+23.49%
Projected Value (5Y)
$18.71 +110.46%
Dividends Paid (5Y)
$2.92
DCF Inputs
Scenario
%
Regression: 18.9% | CAGR (5y): 20.5%
%
Regression: 0% | CAGR (5y): 0%
%
Regression: 9.59% | CAGR (5y): 35.79%
Capped at 18.00x (Historical 5y: 26.24x)
%