DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$3.21
Today's Fair Value
$2.52 -21.5%
Margin of Safety
-27.38%
Projected Value (5Y)
$4.06 +26.48%
Dividends Paid (5Y)
$0.51
DCF Inputs
Scenario
%
Regression: 9.58% | CAGR (5y): 0.86%
%
Regression: 0.6% | CAGR (5y): 0.27%
%
Regression: 13.62% | CAGR (5y): 7.01%
Capped at 30.00x (Historical 5y: 29.06x)
%