DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$6.99
Today's Fair Value
$6.29 -10.01%
Margin of Safety
-11.13%
Projected Value (5Y)
$10.13 +44.92%
Dividends Paid (5Y)
$2.10
DCF Inputs
Scenario
%
Regression: 22.45% | CAGR (5y): 7.5%
%
Regression: 11.22% | CAGR (5y): -1.82%
%
Regression: -1.33% | CAGR (5y): -12.28%
Capped at 13.67x (Historical 5y: 0.45x)
%