DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$5.31
Today's Fair Value
$4.77 -10.17%
Margin of Safety
-11.32%
Projected Value (5Y)
$7.68 +44.63%
Dividends Paid (5Y)
$6.33
DCF Inputs
Scenario
%
Regression: -12.62% | CAGR (5y): -9.1%
%
Regression: 20.89% | CAGR (5y): 30.7%
%
Regression: -21% | CAGR (5y): -11.5%
Capped at 13.67x (Historical 5y: 0.55x)
%