DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$5.22
Today's Fair Value
$11.23 +115.13%
Margin of Safety
+53.52%
Projected Value (5Y)
$18.08 +246.36%
Dividends Paid (5Y)
$1.48
DCF Inputs
Scenario
%
Regression: 3.25% | CAGR (5y): 1.38%
%
Regression: -13.83% | CAGR (5y): -24.71%
%
Regression: 1.02% | CAGR (5y): 6.71%
Capped at 13.67x (Historical 5y: 0.67x)
%