DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$12.74
Today's Fair Value
$19.14 +50.24%
Margin of Safety
+33.44%
Projected Value (5Y)
$30.83 +141.99%
Dividends Paid (5Y)
$4.55
DCF Inputs
Scenario
%
Regression: -0.92% | CAGR (5y): 12.49%
%
Regression: -6.01% | CAGR (5y): -5.57%
%
Regression: 6.88% | CAGR (5y): 6.96%
Capped at 18.00x (Historical 5y: 4.39x)
%