DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$6.08
Today's Fair Value
$7.04 +15.79%
Margin of Safety
+13.64%
Projected Value (5Y)
$11.34 +86.51%
Dividends Paid (5Y)
$4.46
DCF Inputs
Scenario
%
Regression: 12.4% | CAGR (5y): 21.07%
%
Regression: 38.86% | CAGR (5y): 56.98%
%
Regression: -14.59% | CAGR (5y): -19.24%
Capped at 13.67x (Historical 5y: 0.89x)
%