DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$2.75
Today's Fair Value
$1.50 -45.45%
Margin of Safety
-83.33%
Projected Value (5Y)
$2.42 -12%
Dividends Paid (5Y)
$0.37
DCF Inputs
Scenario
%
Regression: 3.65% | CAGR (5y): 24.08%
%
Regression: 8.62% | CAGR (5y): 4.48%
%
Regression: -10.15% | CAGR (5y): 27.93%
Capped at 18.00x (Historical 5y: 9.26x)
%