DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$9.55
Today's Fair Value
$10.34 +8.27%
Margin of Safety
+7.64%
Projected Value (5Y)
$16.65 +74.35%
Dividends Paid (5Y)
$5.45
DCF Inputs
Scenario
%
Regression: 10.25% | CAGR (5y): 8.91%
%
Regression: 9.79% | CAGR (5y): 6.32%
%
Regression: 1.05% | CAGR (5y): 5.92%
Capped at 13.67x (Historical 5y: 0.68x)
%