DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$4.35
Today's Fair Value
$9.43 +116.78%
Margin of Safety
+53.87%
Projected Value (5Y)
$15.18 +248.97%
Dividends Paid (5Y)
$1.81
DCF Inputs
Scenario
%
Regression: 7.3% | CAGR (5y): -4.3%
%
Regression: 1.11% | CAGR (5y): 1%
%
Regression: 1.06% | CAGR (5y): 6.35%
Capped at 30.00x (Historical 5y: 7.36x)
%