DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$8.17
Today's Fair Value
$10.01 +22.52%
Margin of Safety
+18.38%
Projected Value (5Y)
$16.12 +97.31%
Dividends Paid (5Y)
$1.80
DCF Inputs
Scenario
%
Regression: 5.81% | CAGR (5y): 12.97%
%
Regression: -2.13% | CAGR (5y): -2.34%
%
Regression: -0.62% | CAGR (5y): 7.75%
Capped at 30.00x (Historical 5y: 6.31x)
%