DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$2.57
Today's Fair Value
$2.87 +11.67%
Margin of Safety
+10.45%
Projected Value (5Y)
$4.62 +79.77%
Dividends Paid (5Y)
$2.89
DCF Inputs
Scenario
%
Regression: 10.8% | CAGR (5y): 18.05%
%
Regression: 3.89% | CAGR (5y): 2.01%
%
Regression: 14.81% | CAGR (5y): 32.33%
Capped at 30.00x (Historical 5y: 5.08x)
%