DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$2.45
Today's Fair Value
$2.40 -2.04%
Margin of Safety
-2.08%
Projected Value (5Y)
$3.87 +57.96%
Dividends Paid (5Y)
$1.04
DCF Inputs
Scenario
%
Regression: 12.88% | CAGR (5y): 11.68%
%
Regression: 5.62% | CAGR (5y): 6.76%
%
Regression: 23.47% | CAGR (5y): 18.08%
Capped at 30.00x (Historical 5y: 13.67x)
%