DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$10.22
Today's Fair Value
$14.08 +37.77%
Margin of Safety
+27.41%
Projected Value (5Y)
$22.67 +121.82%
Dividends Paid (5Y)
$3.67
DCF Inputs
Scenario
%
Regression: 11.28% | CAGR (5y): 22.38%
%
Regression: 0.71% | CAGR (5y): 1.28%
%
Regression: 15.48% | CAGR (5y): 5.92%
Capped at 30.00x (Historical 5y: 17.5x)
%