DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$12.55
Today's Fair Value
$11.23 -10.52%
Margin of Safety
-11.75%
Projected Value (5Y)
$18.09 +44.14%
Dividends Paid (5Y)
$7.54
DCF Inputs
Scenario
%
Regression: 11.61% | CAGR (5y): 15.91%
%
Regression: 12.83% | CAGR (5y): 17.64%
%
Regression: -4.63% | CAGR (5y): 1.9%
Capped at 13.67x (Historical 5y: 0.7x)
%