DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$4.39
Today's Fair Value
$3.20 -27.11%
Margin of Safety
-37.19%
Projected Value (5Y)
$5.16 +17.54%
Dividends Paid (5Y)
$0.97
DCF Inputs
Scenario
%
Regression: -0.95% | CAGR (5y): -26.49%
%
Regression: -1.39% | CAGR (5y): -5.61%
%
Regression: -11.98% | CAGR (5y): -15.24%
Capped at 30.00x (Historical 5y: 9.67x)
%