DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$12.03
Today's Fair Value
$12.44 +3.41%
Margin of Safety
+3.30%
Projected Value (5Y)
$20.04 +66.58%
Dividends Paid (5Y)
$7.33
DCF Inputs
Scenario
%
Regression: 0.91% | CAGR (5y): 2.75%
%
Regression: 3.17% | CAGR (5y): 5.24%
%
Regression: -1.73% | CAGR (5y): 3.2%
Capped at 13.67x (Historical 5y: 0.84x)
%