DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$4.63
Today's Fair Value
$9.53 +105.83%
Margin of Safety
+51.42%
Projected Value (5Y)
$15.35 +231.53%
Dividends Paid (5Y)
$2.36
DCF Inputs
Scenario
%
Regression: 17.75% | CAGR (5y): 32.03%
%
Regression: -0.04% | CAGR (5y): -0.19%
%
Regression: 6.08% | CAGR (5y): 7.46%
Capped at 30.00x (Historical 5y: 8.45x)
%