DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$11.64
Today's Fair Value
$9.38 -19.42%
Margin of Safety
-24.09%
Projected Value (5Y)
$15.11 +29.81%
Dividends Paid (5Y)
$2.54
DCF Inputs
Scenario
%
Regression: 4.96% | CAGR (5y): 2.3%
%
Regression: 7.77% | CAGR (5y): 3.93%
%
Regression: -8.1% | CAGR (5y): -21.63%
Capped at 13.67x (Historical 5y: 1.15x)
%