DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$7.79
Today's Fair Value
$13.11 +68.29%
Margin of Safety
+40.58%
Projected Value (5Y)
$21.12 +171.12%
Dividends Paid (5Y)
$7.19
DCF Inputs
Scenario
%
Regression: 17.64% | CAGR (5y): 13.94%
%
Regression: 0.05% | CAGR (5y): 0.03%
%
Regression: 6.4% | CAGR (5y): 31.7%
Capped at 30.00x (Historical 5y: 3.6x)
%