DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$2.55
Today's Fair Value
$2.78 +9.02%
Margin of Safety
+8.27%
Projected Value (5Y)
$4.47 +75.29%
Dividends Paid (5Y)
$1.31
DCF Inputs
Scenario
%
Regression: 1.39% | CAGR (5y): 7.15%
%
Regression: 7.82% | CAGR (5y): -0.21%
%
Regression: 6.78% | CAGR (5y): 3.86%
Capped at 13.67x (Historical 5y: 1.03x)
%