DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$8.80
Today's Fair Value
$7.49 -14.89%
Margin of Safety
-17.49%
Projected Value (5Y)
$12.07 +37.16%
Dividends Paid (5Y)
$5.18
DCF Inputs
Scenario
%
Regression: 9.68% | CAGR (5y): 9.01%
%
Regression: 13.82% | CAGR (5y): 16.69%
%
Regression: -6.51% | CAGR (5y): 6.2%
Capped at 13.67x (Historical 5y: 0.81x)
%