DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$8.20
Today's Fair Value
$11.20 +36.59%
Margin of Safety
+26.79%
Projected Value (5Y)
$18.04 +120%
Dividends Paid (5Y)
$3.14
DCF Inputs
Scenario
%
Regression: 55.06% | CAGR (5y): 0%
%
Regression: -0.73% | CAGR (5y): -0.74%
%
Regression: 57.89% | CAGR (5y): 57.89%
Capped at 30.00x (Historical 5y: 54.03x)
%