DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$11.79
Today's Fair Value
$10.78 -8.57%
Margin of Safety
-9.37%
Projected Value (5Y)
$17.36 +47.24%
Dividends Paid (5Y)
$1.38
DCF Inputs
Scenario
%
Regression: -0.13% | CAGR (5y): 0.44%
%
Regression: 0.02% | CAGR (5y): -0.1%
%
Regression: 10.05% | CAGR (5y): 1.48%
Capped at 30.00x (Historical 5y: 53.2x)
%