DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$11.66
Today's Fair Value
$8.68 -25.56%
Margin of Safety
-34.33%
Projected Value (5Y)
$13.98 +19.9%
Dividends Paid (5Y)
$0.88
DCF Inputs
Scenario
%
Regression: 11.13% | CAGR (5y): 3.18%
%
Regression: 0.18% | CAGR (5y): 0.07%
%
Regression: 11.57% | CAGR (5y): 13.97%
Capped at 30.00x (Historical 5y: 57.44x)
%