DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$8.92
Today's Fair Value
$7.54 -15.47%
Margin of Safety
-18.30%
Projected Value (5Y)
$12.15 +36.21%
Dividends Paid (5Y)
$8.39
DCF Inputs
Scenario
%
Regression: 6.75% | CAGR (5y): -8.74%
%
Regression: 15.96% | CAGR (5y): -0.27%
%
Regression: 0% | CAGR (5y): 71.67%
Capped at 13.67x (Historical 5y: 0.5x)
%