DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$6.40
Today's Fair Value
$5.50 -14.06%
Margin of Safety
-16.36%
Projected Value (5Y)
$8.85 +38.28%
Dividends Paid (5Y)
$1.86
DCF Inputs
Scenario
%
Regression: 8.6% | CAGR (5y): 1.72%
%
Regression: 8.72% | CAGR (5y): -0.7%
%
Regression: 6.6% | CAGR (5y): -1.53%
Capped at 18.00x (Historical 5y: 14.57x)
%