DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$8.45
Today's Fair Value
$8.18 -3.2%
Margin of Safety
-3.30%
Projected Value (5Y)
$13.17 +55.86%
Dividends Paid (5Y)
$6.70
DCF Inputs
Scenario
%
Regression: -6.27% | CAGR (5y): -6.8%
%
Regression: 1.16% | CAGR (5y): -1.4%
%
Regression: -9.44% | CAGR (5y): 3.71%
Capped at 13.67x (Historical 5y: 0.57x)
%