DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$1.66
Today's Fair Value
$3.86 +132.53%
Margin of Safety
+56.99%
Projected Value (5Y)
$6.22 +274.7%
Dividends Paid (5Y)
$3.58
DCF Inputs
Scenario
%
Regression: 17.04% | CAGR (5y): 16.93%
%
Regression: 8.61% | CAGR (5y): 6.96%
%
Regression: 15.47% | CAGR (5y): 37.71%
Capped at 13.67x (Historical 5y: 1.36x)
%