DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$9.09
Today's Fair Value
$11.61 +27.72%
Margin of Safety
+21.71%
Projected Value (5Y)
$18.70 +105.72%
Dividends Paid (5Y)
$2.53
DCF Inputs
Scenario
%
Regression: 37.43% | CAGR (5y): 0%
%
Regression: 0.25% | CAGR (5y): -1.56%
%
Regression: 7.75% | CAGR (5y): 32.4%
Capped at 30.00x (Historical 5y: 4.64x)
%