DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$5.09
Today's Fair Value
$7.56 +48.53%
Margin of Safety
+32.67%
Projected Value (5Y)
$12.18 +139.29%
Dividends Paid (5Y)
$2.21
DCF Inputs
Scenario
%
Regression: 4.18% | CAGR (5y): 4.63%
%
Regression: 1.37% | CAGR (5y): 0%
%
Regression: 16.62% | CAGR (5y): 19.94%
Capped at 30.00x (Historical 5y: 57.27x)
%