DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$2.95
Today's Fair Value
$3.90 +32.2%
Margin of Safety
+24.36%
Projected Value (5Y)
$6.28 +112.88%
Dividends Paid (5Y)
$0.20
DCF Inputs
Scenario
%
Regression: 22.09% | CAGR (5y): 1.15%
%
Regression: -0.81% | CAGR (5y): -3.3%
%
Regression: -2.25% | CAGR (5y): -15.7%
Capped at 30.00x (Historical 5y: 0.95x)
%