DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$9.41
Today's Fair Value
$12.64 +34.33%
Margin of Safety
+25.55%
Projected Value (5Y)
$20.35 +116.26%
Dividends Paid (5Y)
$1.14
DCF Inputs
Scenario
%
Regression: 7.07% | CAGR (5y): 14.33%
%
Regression: -1.58% | CAGR (5y): -1.54%
%
Regression: 6.91% | CAGR (5y): 3.66%
Capped at 30.00x (Historical 5y: 13.83x)
%