DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$13.56
Today's Fair Value
$11.38 -16.08%
Margin of Safety
-19.16%
Projected Value (5Y)
$18.33 +35.18%
Dividends Paid (5Y)
$4.05
DCF Inputs
Scenario
%
Regression: 10.18% | CAGR (5y): -1.93%
%
Regression: 1.96% | CAGR (5y): 0.17%
%
Regression: 2.76% | CAGR (5y): 2.31%
Capped at 30.00x (Historical 5y: 19.92x)
%