DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$3.21
Today's Fair Value
$3.58 +11.53%
Margin of Safety
+10.34%
Projected Value (5Y)
$5.76 +79.44%
Dividends Paid (5Y)
$0.09
DCF Inputs
Scenario
%
Regression: 75.45% | CAGR (5y): 0%
%
Regression: 8.13% | CAGR (5y): 2.37%
%
Regression: -3.42% | CAGR (5y): -3.17%
Capped at 30.00x (Historical 5y: 14.82x)
%