DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$6.25
Today's Fair Value
$4.73 -24.32%
Margin of Safety
-32.14%
Projected Value (5Y)
$7.61 +21.76%
Dividends Paid (5Y)
$2.46
DCF Inputs
Scenario
%
Regression: -27.89% | CAGR (5y): -19.41%
%
Regression: 0.58% | CAGR (5y): 0.66%
%
Regression: 16.68% | CAGR (5y): 20.86%
Capped at 30.00x (Historical 5y: 5.04x)
%