DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$3.42
Today's Fair Value
$4.63 +35.38%
Margin of Safety
+26.13%
Projected Value (5Y)
$7.46 +118.13%
Dividends Paid (5Y)
$2.62
DCF Inputs
Scenario
%
Regression: 9.29% | CAGR (5y): -1.05%
%
Regression: 5.5% | CAGR (5y): 3.5%
%
Regression: 13.4% | CAGR (5y): -0.87%
Capped at 13.67x (Historical 5y: 1.38x)
%