DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$8.28
Today's Fair Value
$7.21 -12.92%
Margin of Safety
-14.84%
Projected Value (5Y)
$11.61 +40.22%
Dividends Paid (5Y)
$2.95
DCF Inputs
Scenario
%
Regression: 10.41% | CAGR (5y): 0%
%
Regression: 1.7% | CAGR (5y): -0.46%
%
Regression: -5.04% | CAGR (5y): 34.14%
Capped at 30.00x (Historical 5y: 15.96x)
%