DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$3.80
Today's Fair Value
$5.37 +41.32%
Margin of Safety
+29.24%
Projected Value (5Y)
$8.65 +127.63%
Dividends Paid (5Y)
$1.43
DCF Inputs
Scenario
%
Regression: 16.71% | CAGR (5y): 8.53%
%
Regression: 0.5% | CAGR (5y): 0%
%
Regression: 14.97% | CAGR (5y): 3.4%
Capped at 13.67x (Historical 5y: 0.47x)
%