DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$3.95
Today's Fair Value
$4.41 +11.65%
Margin of Safety
+10.43%
Projected Value (5Y)
$7.10 +79.75%
Dividends Paid (5Y)
$0.43
DCF Inputs
Scenario
%
Regression: 19.76% | CAGR (5y): 16.35%
%
Regression: -0.13% | CAGR (5y): -0.55%
%
Regression: 5.92% | CAGR (5y): 11.84%
Capped at 30.00x (Historical 5y: 5.65x)
%