DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$10.15
Today's Fair Value
$11.77 +15.96%
Margin of Safety
+13.76%
Projected Value (5Y)
$18.95 +86.7%
Dividends Paid (5Y)
$3.32
DCF Inputs
Scenario
%
Regression: 8.28% | CAGR (5y): 15.79%
%
Regression: 0.66% | CAGR (5y): 0.6%
%
Regression: 8.46% | CAGR (5y): 5.6%
Capped at 30.00x (Historical 5y: 18.54x)
%