DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$6.78
Today's Fair Value
$5.67 -16.37%
Margin of Safety
-19.58%
Projected Value (5Y)
$9.13 +34.66%
Dividends Paid (5Y)
$2.56
DCF Inputs
Scenario
%
Regression: 11.24% | CAGR (5y): 8.78%
%
Regression: -0.01% | CAGR (5y): 0.31%
%
Regression: 7.72% | CAGR (5y): 13.17%
Capped at 30.00x (Historical 5y: 1.91x)
%