DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$6.40
Today's Fair Value
$11.56 +80.63%
Margin of Safety
+44.64%
Projected Value (5Y)
$18.62 +190.94%
Dividends Paid (5Y)
$1.11
DCF Inputs
Scenario
%
Regression: -2.44% | CAGR (5y): 20.01%
%
Regression: 0.66% | CAGR (5y): 0%
%
Regression: 6.87% | CAGR (5y): 15.39%
Capped at 30.00x (Historical 5y: 18.58x)
%