DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$12.55
Today's Fair Value
$12.30 -1.99%
Margin of Safety
-2.03%
Projected Value (5Y)
$19.81 +57.85%
Dividends Paid (5Y)
$7.33
DCF Inputs
Scenario
%
Regression: 18.6% | CAGR (5y): 7.78%
%
Regression: 19.86% | CAGR (5y): 12.3%
%
Regression: 1.31% | CAGR (5y): 3.53%
Capped at 13.67x (Historical 5y: 0.95x)
%