DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$1.86
Today's Fair Value
$5.53 +197.31%
Margin of Safety
+66.37%
Projected Value (5Y)
$8.91 +379.03%
Dividends Paid (5Y)
$0.44
DCF Inputs
Scenario
%
Regression: 18.92% | CAGR (5y): 0%
%
Regression: 1.73% | CAGR (5y): 1.6%
%
Regression: 15.59% | CAGR (5y): 18.42%
Capped at 30.00x (Historical 5y: 6.41x)
%