DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$12.12
Today's Fair Value
$10.19 -15.92%
Margin of Safety
-18.94%
Projected Value (5Y)
$16.41 +35.4%
Dividends Paid (5Y)
$3.63
DCF Inputs
Scenario
%
Regression: 5.63% | CAGR (5y): -25.31%
%
Regression: -0.62% | CAGR (5y): -1.09%
%
Regression: 0.4% | CAGR (5y): 9.86%
Capped at 30.00x (Historical 5y: 15.11x)
%