DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$1.85
Today's Fair Value
$1.76 -4.86%
Margin of Safety
-5.11%
Projected Value (5Y)
$2.84 +53.51%
Dividends Paid (5Y)
$0.87
DCF Inputs
Scenario
%
Regression: 6% | CAGR (5y): 9.89%
%
Regression: 0.44% | CAGR (5y): -0.93%
%
Regression: 0.78% | CAGR (5y): 17.35%
Capped at 13.67x (Historical 5y: 0.49x)
%