DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$4.97
Today's Fair Value
$6.17 +24.14%
Margin of Safety
+19.45%
Projected Value (5Y)
$9.93 +99.8%
Dividends Paid (5Y)
$1.26
DCF Inputs
Scenario
%
Regression: 2.3% | CAGR (5y): 16.67%
%
Regression: -0.66% | CAGR (5y): -0.2%
%
Regression: -0.5% | CAGR (5y): 11.45%
Capped at 30.00x (Historical 5y: 13.44x)
%