DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$12.31
Today's Fair Value
$9.67 -21.45%
Margin of Safety
-27.30%
Projected Value (5Y)
$15.57 +26.48%
Dividends Paid (5Y)
$1.58
DCF Inputs
Scenario
%
Regression: 11.88% | CAGR (5y): 4.77%
%
Regression: -0.07% | CAGR (5y): -0.21%
%
Regression: -5.99% | CAGR (5y): 10%
Capped at 30.00x (Historical 5y: 10.88x)
%