DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$4.36
Today's Fair Value
$3.35 -23.17%
Margin of Safety
-30.15%
Projected Value (5Y)
$5.40 +23.85%
Dividends Paid (5Y)
$1.57
DCF Inputs
Scenario
%
Regression: 5.67% | CAGR (5y): -8.87%
%
Regression: 0.02% | CAGR (5y): -0.01%
%
Regression: -3.53% | CAGR (5y): -28.46%
Capped at 30.00x (Historical 5y: 2.13x)
%