DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$3.05
Today's Fair Value
$5.62 +84.26%
Margin of Safety
+45.73%
Projected Value (5Y)
$9.05 +196.72%
Dividends Paid (5Y)
$3.41
DCF Inputs
Scenario
%
Regression: 3.64% | CAGR (5y): 4.78%
%
Regression: 0.31% | CAGR (5y): 0.01%
%
Regression: -2.2% | CAGR (5y): 34.44%
Capped at 13.67x (Historical 5y: 0.72x)
%