DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$7.21
Today's Fair Value
$26.53 +267.96%
Margin of Safety
+72.82%
Projected Value (5Y)
$42.73 +492.65%
Dividends Paid (5Y)
$3.11
DCF Inputs
Scenario
%
Regression: 21.02% | CAGR (5y): 2.42%
%
Regression: -4.03% | CAGR (5y): -3.18%
%
Regression: 14.73% | CAGR (5y): 5.22%
Capped at 30.00x (Historical 5y: 14.02x)
%