DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$3.08
Today's Fair Value
$2.18 -29.22%
Margin of Safety
-41.28%
Projected Value (5Y)
$3.51 +13.96%
Dividends Paid (5Y)
$1.69
DCF Inputs
Scenario
%
Regression: -0.7% | CAGR (5y): -4.07%
%
Regression: 0.07% | CAGR (5y): 0.15%
%
Regression: 17.82% | CAGR (5y): 15.3%
Capped at 30.00x (Historical 5y: 78.21x)
%