DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$2.49
Today's Fair Value
$2.37 -4.82%
Margin of Safety
-5.06%
Projected Value (5Y)
$3.81 +53.01%
Dividends Paid (5Y)
$0.99
DCF Inputs
Scenario
%
Regression: 1.39% | CAGR (5y): 7.15%
%
Regression: 7.82% | CAGR (5y): -0.21%
%
Regression: -7.86% | CAGR (5y): 3.14%
Capped at 13.67x (Historical 5y: 0.92x)
%