DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$4.74
Today's Fair Value
$6.52 +37.55%
Margin of Safety
+27.30%
Projected Value (5Y)
$10.50 +121.52%
Dividends Paid (5Y)
$1.64
DCF Inputs
Scenario
%
Regression: 5.07% | CAGR (5y): 15.05%
%
Regression: 2.08% | CAGR (5y): 6.64%
%
Regression: -0.09% | CAGR (5y): -0.48%
Capped at 18.00x (Historical 5y: 15.29x)
%