DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$10.20
Today's Fair Value
$13.23 +29.71%
Margin of Safety
+22.90%
Projected Value (5Y)
$21.30 +108.82%
Dividends Paid (5Y)
$3.33
DCF Inputs
Scenario
%
Regression: -14.5% | CAGR (5y): 56.36%
%
Regression: 0.44% | CAGR (5y): 0.25%
%
Regression: 1.87% | CAGR (5y): 8.03%
Capped at 30.00x (Historical 5y: 22.05x)
%