DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$1.00
Today's Fair Value
$0.91 -9%
Margin of Safety
-9.89%
Projected Value (5Y)
$1.46 +46%
Dividends Paid (5Y)
$0.34
DCF Inputs
Scenario
%
Regression: 13% | CAGR (5y): 11.23%
%
Regression: 9.43% | CAGR (5y): 9.78%
%
Regression: 1.7% | CAGR (5y): 8.56%
Capped at 13.67x (Historical 5y: 0.74x)
%