DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$1.77
Today's Fair Value
$3.68 +107.91%
Margin of Safety
+51.90%
Projected Value (5Y)
$5.93 +235.03%
Dividends Paid (5Y)
$0.30
DCF Inputs
Scenario
%
Regression: 5.62% | CAGR (5y): 20.45%
%
Regression: -1.13% | CAGR (5y): -2.26%
%
Regression: 15.97% | CAGR (5y): 18.57%
Capped at 30.00x (Historical 5y: 6.1x)
%