DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$3.83
Today's Fair Value
$6.28 +63.97%
Margin of Safety
+39.01%
Projected Value (5Y)
$10.12 +164.23%
Dividends Paid (5Y)
$0.89
DCF Inputs
Scenario
%
Regression: 15.47% | CAGR (5y): -12.77%
%
Regression: -20.36% | CAGR (5y): -23.61%
%
Regression: 15.28% | CAGR (5y): 18.92%
Capped at 30.00x (Historical 5y: 11.12x)
%