DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$12.03
Today's Fair Value
$12.15 +1%
Margin of Safety
+0.99%
Projected Value (5Y)
$19.57 +62.68%
Dividends Paid (5Y)
$8.73
DCF Inputs
Scenario
%
Regression: 14.98% | CAGR (5y): -26.65%
%
Regression: -6.15% | CAGR (5y): -16.64%
%
Regression: 106.43% | CAGR (5y): 7.12%
Capped at 30.00x (Historical 5y: 28.45x)
%