DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$1.80
Today's Fair Value
$3.30 +83.33%
Margin of Safety
+45.45%
Projected Value (5Y)
$5.31 +195%
Dividends Paid (5Y)
$0.27
DCF Inputs
Scenario
%
Regression: 32.7% | CAGR (5y): 10.03%
%
Regression: 0.78% | CAGR (5y): 0.78%
%
Regression: 11.01% | CAGR (5y): 14.28%
Capped at 30.00x (Historical 5y: 7.17x)
%