DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$4.06
Today's Fair Value
$10.22 +151.72%
Margin of Safety
+60.27%
Projected Value (5Y)
$16.46 +305.42%
Dividends Paid (5Y)
$1.92
DCF Inputs
Scenario
%
Regression: 17.6% | CAGR (5y): 0%
%
Regression: 0.21% | CAGR (5y): 0.2%
%
Regression: 2.95% | CAGR (5y): 54.81%
Capped at 30.00x (Historical 5y: 17.85x)
%