DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$8.52
Today's Fair Value
$5.84 -31.46%
Margin of Safety
-45.89%
Projected Value (5Y)
$9.40 +10.33%
Dividends Paid (5Y)
$2.18
DCF Inputs
Scenario
%
Regression: 14.41% | CAGR (5y): 14%
%
Regression: 4.4% | CAGR (5y): 8.1%
%
Regression: 34.12% | CAGR (5y): 22.67%
Capped at 18.00x (Historical 5y: 5.61x)
%