DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$6.47
Today's Fair Value
$10.41 +60.9%
Margin of Safety
+37.85%
Projected Value (5Y)
$16.77 +159.2%
Dividends Paid (5Y)
$2.02
DCF Inputs
Scenario
%
Regression: 1.39% | CAGR (5y): 5.58%
%
Regression: 0.51% | CAGR (5y): 1.11%
%
Regression: 5.37% | CAGR (5y): 4.18%
Capped at 30.00x (Historical 5y: 49.48x)
%