DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$8.12
Today's Fair Value
$18.01 +121.8%
Margin of Safety
+54.91%
Projected Value (5Y)
$29.01 +257.27%
Dividends Paid (5Y)
$11.44
DCF Inputs
Scenario
%
Regression: 13.58% | CAGR (5y): 3.54%
%
Regression: 1.96% | CAGR (5y): 2.56%
%
Regression: 18.61% | CAGR (5y): 53.32%
Capped at 13.67x (Historical 5y: 0.13x)
%