DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$2.91
Today's Fair Value
$2.41 -17.18%
Margin of Safety
-20.75%
Projected Value (5Y)
$3.88 +33.33%
Dividends Paid (5Y)
$0.56
DCF Inputs
Scenario
%
Regression: -5.71% | CAGR (5y): 14.05%
%
Regression: 0.12% | CAGR (5y): -0.24%
%
Regression: -2.48% | CAGR (5y): 3.31%
Capped at 30.00x (Historical 5y: 11.07x)
%