DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$4.90
Today's Fair Value
$6.13 +25.1%
Margin of Safety
+20.07%
Projected Value (5Y)
$9.87 +101.43%
Dividends Paid (5Y)
$1.20
DCF Inputs
Scenario
%
Regression: 2.3% | CAGR (5y): 16.67%
%
Regression: -0.66% | CAGR (5y): -0.2%
%
Regression: 0.42% | CAGR (5y): 6.89%
Capped at 30.00x (Historical 5y: 13.43x)
%