DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$10.31
Today's Fair Value
$10.99 +6.6%
Margin of Safety
+6.19%
Projected Value (5Y)
$17.70 +71.68%
Dividends Paid (5Y)
$3.49
DCF Inputs
Scenario
%
Regression: -5.52% | CAGR (5y): -10.28%
%
Regression: -1.91% | CAGR (5y): -2.51%
%
Regression: 39.27% | CAGR (5y): 43.63%
Capped at 30.00x (Historical 5y: 28.82x)
%