DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$5.16
Today's Fair Value
$3.91 -24.22%
Margin of Safety
-31.97%
Projected Value (5Y)
$6.30 +22.09%
Dividends Paid (5Y)
$1.20
DCF Inputs
Scenario
%
Regression: 7.77% | CAGR (5y): -4.44%
%
Regression: -2.34% | CAGR (5y): -3.47%
%
Regression: 1.87% | CAGR (5y): 5.53%
Capped at 30.00x (Historical 5y: 6.01x)
%