DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$1.64
Today's Fair Value
$1.30 -20.73%
Margin of Safety
-26.15%
Projected Value (5Y)
$2.10 +28.05%
Dividends Paid (5Y)
$0.67
DCF Inputs
Scenario
%
Regression: 11.82% | CAGR (5y): 6.17%
%
Regression: 9.67% | CAGR (5y): 12.18%
%
Regression: 0.49% | CAGR (5y): 16.44%
Capped at 13.67x (Historical 5y: 0.95x)
%