DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$5.30
Today's Fair Value
$4.37 -17.55%
Margin of Safety
-21.28%
Projected Value (5Y)
$7.04 +32.83%
Dividends Paid (5Y)
$1.54
DCF Inputs
Scenario
%
Regression: 3.59% | CAGR (5y): 2.46%
%
Regression: 2.21% | CAGR (5y): 1.45%
%
Regression: 0.88% | CAGR (5y): -3.67%
Capped at 13.67x (Historical 5y: 2.7x)
%