DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$10.38
Today's Fair Value
$20.14 +94.03%
Margin of Safety
+48.46%
Projected Value (5Y)
$32.44 +212.52%
Dividends Paid (5Y)
$3.17
DCF Inputs
Scenario
%
Regression: 26.41% | CAGR (5y): 8.22%
%
Regression: 3.88% | CAGR (5y): 3.4%
%
Regression: 0.17% | CAGR (5y): 1.73%
Capped at 13.67x (Historical 5y: 3.98x)
%