DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$3.88
Today's Fair Value
$4.04 +4.12%
Margin of Safety
+3.96%
Projected Value (5Y)
$6.51 +67.78%
Dividends Paid (5Y)
$1.42
DCF Inputs
Scenario
%
Regression: -1.19% | CAGR (5y): -0.28%
%
Regression: 0.53% | CAGR (5y): 1.8%
%
Regression: -3.67% | CAGR (5y): -7.83%
Capped at 13.67x (Historical 5y: 1.54x)
%