DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$7.16
Today's Fair Value
$7.84 +9.5%
Margin of Safety
+8.67%
Projected Value (5Y)
$12.62 +76.26%
Dividends Paid (5Y)
$4.59
DCF Inputs
Scenario
%
Regression: 1.58% | CAGR (5y): -4.58%
%
Regression: 3.55% | CAGR (5y): 2.44%
%
Regression: 0.63% | CAGR (5y): -8.15%
Capped at 13.67x (Historical 5y: 0.88x)
%