DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$13.45
Today's Fair Value
$8.22 -38.88%
Margin of Safety
-63.63%
Projected Value (5Y)
$13.24 -1.56%
Dividends Paid (5Y)
$2.14
DCF Inputs
Scenario
%
Regression: 13.62% | CAGR (5y): 4.16%
%
Regression: 8.06% | CAGR (5y): 0.5%
%
Regression: 13.2% | CAGR (5y): -5.59%
Capped at 13.67x (Historical 5y: 0.93x)
%