DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$2.66
Today's Fair Value
$2.81 +5.64%
Margin of Safety
+5.34%
Projected Value (5Y)
$4.52 +69.92%
Dividends Paid (5Y)
$0.78
DCF Inputs
Scenario
%
Regression: -1.61% | CAGR (5y): 5.09%
%
Regression: -0.05% | CAGR (5y): -0.23%
%
Regression: -3.18% | CAGR (5y): 12.13%
Capped at 30.00x (Historical 5y: 11.34x)
%