DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$12.07
Today's Fair Value
$23.92 +98.18%
Margin of Safety
+49.54%
Projected Value (5Y)
$38.53 +219.22%
Dividends Paid (5Y)
$0.87
DCF Inputs
Scenario
%
Regression: 5.42% | CAGR (5y): 5.41%
%
Regression: -12.96% | CAGR (5y): -12.95%
%
Regression: 0% | CAGR (5y): 300%
Capped at 18.00x (Historical 5y: 10.74x)
%