DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$5.68
Today's Fair Value
$5.22 -8.1%
Margin of Safety
-8.81%
Projected Value (5Y)
$8.40 +47.89%
Dividends Paid (5Y)
$0.72
DCF Inputs
Scenario
%
Regression: 32.83% | CAGR (5y): 27.43%
%
Regression: 9.12% | CAGR (5y): 11.25%
%
Regression: -18.31% | CAGR (5y): 33.57%
Capped at 30.00x (Historical 5y: 0.29x)
%