DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$12.07
Today's Fair Value
$16.03 +32.81%
Margin of Safety
+24.70%
Projected Value (5Y)
$25.82 +113.92%
Dividends Paid (5Y)
$9.97
DCF Inputs
Scenario
%
Regression: 13.23% | CAGR (5y): 33.24%
%
Regression: 21.2% | CAGR (5y): 40.15%
%
Regression: -5.61% | CAGR (5y): 3.84%
Capped at 13.67x (Historical 5y: 0.79x)
%