DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$13.80
Today's Fair Value
$22.73 +64.71%
Margin of Safety
+39.29%
Projected Value (5Y)
$36.61 +165.29%
Dividends Paid (5Y)
$5.91
DCF Inputs
Scenario
%
Regression: 11.24% | CAGR (5y): 8.78%
%
Regression: -3.72% | CAGR (5y): -12.66%
%
Regression: 20.56% | CAGR (5y): 13.21%
Capped at 30.00x (Historical 5y: 1.82x)
%