DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$10.02
Today's Fair Value
$10.20 +1.8%
Margin of Safety
+1.76%
Projected Value (5Y)
$16.42 +63.87%
Dividends Paid (5Y)
$7.95
DCF Inputs
Scenario
%
Regression: 19.13% | CAGR (5y): 5.07%
%
Regression: 20.79% | CAGR (5y): 80.78%
%
Regression: 66.9% | CAGR (5y): 86.81%
Capped at 13.67x (Historical 5y: 1.18x)
%