DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$3.58
Today's Fair Value
$3.69 +3.07%
Margin of Safety
+2.98%
Projected Value (5Y)
$5.95 +66.2%
Dividends Paid (5Y)
$3.31
DCF Inputs
Scenario
%
Regression: -10.18% | CAGR (5y): -12.32%
%
Regression: 0.39% | CAGR (5y): -0.26%
%
Regression: -7.07% | CAGR (5y): 9.86%
Capped at 13.67x (Historical 5y: 0.69x)
%