DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$6.10
Today's Fair Value
$4.48 -26.56%
Margin of Safety
-36.16%
Projected Value (5Y)
$7.21 +18.2%
Dividends Paid (5Y)
$1.48
DCF Inputs
Scenario
%
Regression: -1.56% | CAGR (5y): 2.89%
%
Regression: -0.41% | CAGR (5y): 0.46%
%
Regression: 1.37% | CAGR (5y): 16.38%
Capped at 13.67x (Historical 5y: 0.66x)
%