DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$12.60
Today's Fair Value
$15.64 +24.13%
Margin of Safety
+19.44%
Projected Value (5Y)
$25.19 +99.92%
Dividends Paid (5Y)
$5.56
DCF Inputs
Scenario
%
Regression: -2.52% | CAGR (5y): 9.85%
%
Regression: 7.8% | CAGR (5y): 6.42%
%
Regression: -1.65% | CAGR (5y): -4.39%
Capped at 13.67x (Historical 5y: 3.44x)
%