DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$8.99
Today's Fair Value
$11.88 +32.15%
Margin of Safety
+24.33%
Projected Value (5Y)
$19.13 +112.79%
Dividends Paid (5Y)
$1.69
DCF Inputs
Scenario
%
Regression: 12.39% | CAGR (5y): 14.3%
%
Regression: -7.69% | CAGR (5y): -28.4%
%
Regression: 12.57% | CAGR (5y): 29.58%
Capped at 30.00x (Historical 5y: 62.05x)
%