DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$14.00
Today's Fair Value
$11.26 -19.57%
Margin of Safety
-24.33%
Projected Value (5Y)
$18.13 +29.5%
Dividends Paid (5Y)
$4.96
DCF Inputs
Scenario
%
Regression: -2.15% | CAGR (5y): 4.19%
%
Regression: -1.12% | CAGR (5y): -0.9%
%
Regression: 0.62% | CAGR (5y): -1.3%
Capped at 30.00x (Historical 5y: 10.32x)
%