DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$11.95
Today's Fair Value
$10.62 -11.13%
Margin of Safety
-12.52%
Projected Value (5Y)
$17.11 +43.18%
Dividends Paid (5Y)
$3.13
DCF Inputs
Scenario
%
Regression: 5.98% | CAGR (5y): 9.38%
%
Regression: -0.21% | CAGR (5y): -0.16%
%
Regression: -5.87% | CAGR (5y): 21.32%
Capped at 13.67x (Historical 5y: 0.46x)
%