DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$5.60
Today's Fair Value
$4.33 -22.68%
Margin of Safety
-29.33%
Projected Value (5Y)
$6.97 +24.46%
Dividends Paid (5Y)
$4.00
DCF Inputs
Scenario
%
Regression: -3.37% | CAGR (5y): 3.22%
%
Regression: 14.81% | CAGR (5y): 21.49%
%
Regression: -19.97% | CAGR (5y): 6.6%
Capped at 13.67x (Historical 5y: 0.35x)
%