DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$3.94
Today's Fair Value
$4.09 +3.81%
Margin of Safety
+3.67%
Projected Value (5Y)
$6.58 +67.01%
Dividends Paid (5Y)
$1.29
DCF Inputs
Scenario
%
Regression: 10.58% | CAGR (5y): -4.75%
%
Regression: 0.09% | CAGR (5y): -0.91%
%
Regression: 21.85% | CAGR (5y): 14.21%
Capped at 30.00x (Historical 5y: 90.84x)
%