DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$10.94
Today's Fair Value
$8.66 -20.84%
Margin of Safety
-26.33%
Projected Value (5Y)
$13.94 +27.42%
Dividends Paid (5Y)
$1.36
DCF Inputs
Scenario
%
Regression: 9.78% | CAGR (5y): 45.17%
%
Regression: 9.45% | CAGR (5y): 13.37%
%
Regression: -1.88% | CAGR (5y): 23.71%
Capped at 30.00x (Historical 5y: 12.19x)
%