DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$6.38
Today's Fair Value
$10.45 +63.79%
Margin of Safety
+38.95%
Projected Value (5Y)
$16.83 +163.79%
Dividends Paid (5Y)
$0.33
DCF Inputs
Scenario
%
Regression: 42.08% | CAGR (5y): 0%
%
Regression: 3.52% | CAGR (5y): -2.62%
%
Regression: -9.37% | CAGR (5y): -33.22%
Capped at 18.00x (Historical 5y: 16.25x)
%