DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$8.74
Today's Fair Value
$7.66 -12.36%
Margin of Safety
-14.10%
Projected Value (5Y)
$12.34 +41.19%
Dividends Paid (5Y)
$0.57
DCF Inputs
Scenario
%
Regression: 12.69% | CAGR (5y): 6.02%
%
Regression: 5.18% | CAGR (5y): 5.52%
%
Regression: 0% | CAGR (5y): -14.92%
Capped at 30.00x (Historical 5y: 22.29x)
%