DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$6.73
Today's Fair Value
$5.39 -19.91%
Margin of Safety
-24.86%
Projected Value (5Y)
$8.68 +28.97%
Dividends Paid (5Y)
$2.36
DCF Inputs
Scenario
%
Regression: -4.7% | CAGR (5y): 0%
%
Regression: -0.37% | CAGR (5y): 0.22%
%
Regression: 0.8% | CAGR (5y): 55.18%
Capped at 30.00x (Historical 5y: 17.95x)
%