DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$5.00
Today's Fair Value
$2.73 -45.4%
Margin of Safety
-83.15%
Projected Value (5Y)
$4.40 -12%
Dividends Paid (5Y)
$1.53
DCF Inputs
Scenario
%
Regression: -1.24% | CAGR (5y): -2.97%
%
Regression: -1.66% | CAGR (5y): -3.45%
%
Regression: 2.31% | CAGR (5y): 25.66%
Capped at 13.67x (Historical 5y: 0.72x)
%