DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$7.20
Today's Fair Value
$24.55 +240.97%
Margin of Safety
+70.67%
Projected Value (5Y)
$39.53 +449.03%
Dividends Paid (5Y)
$2.12
DCF Inputs
Scenario
%
Regression: 45.57% | CAGR (5y): 0%
%
Regression: 1.51% | CAGR (5y): 0.89%
%
Regression: 18.95% | CAGR (5y): 10.89%
Capped at 30.00x (Historical 5y: 8.05x)
%