DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$8.54
Today's Fair Value
$12.15 +42.27%
Margin of Safety
+29.71%
Projected Value (5Y)
$19.57 +129.16%
Dividends Paid (5Y)
$4.89
DCF Inputs
Scenario
%
Regression: 14.69% | CAGR (5y): -2.08%
%
Regression: 0% | CAGR (5y): 0%
%
Regression: 28.62% | CAGR (5y): 25.01%
Capped at 30.00x (Historical 5y: 19.78x)
%