DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$3.89
Today's Fair Value
$4.77 +22.62%
Margin of Safety
+18.45%
Projected Value (5Y)
$7.68 +97.43%
Dividends Paid (5Y)
$5.76
DCF Inputs
Scenario
%
Regression: 0.93% | CAGR (5y): -1.8%
%
Regression: 0.1% | CAGR (5y): -0.15%
%
Regression: 25.18% | CAGR (5y): 108.12%
Capped at 13.67x (Historical 5y: 0.68x)
%