DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$8.94
Today's Fair Value
$11.66 +30.43%
Margin of Safety
+23.33%
Projected Value (5Y)
$18.78 +110.07%
Dividends Paid (5Y)
$7.48
DCF Inputs
Scenario
%
Regression: 3.26% | CAGR (5y): -4.22%
%
Regression: 2.35% | CAGR (5y): -2.63%
%
Regression: -2.85% | CAGR (5y): -2.44%
Capped at 13.67x (Historical 5y: 0.6x)
%