DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$5.89
Today's Fair Value
$11.62 +97.28%
Margin of Safety
+49.31%
Projected Value (5Y)
$18.72 +217.83%
Dividends Paid (5Y)
$0.18
DCF Inputs
Scenario
%
Regression: 16.36% | CAGR (5y): -0.59%
%
Regression: 0.57% | CAGR (5y): -0.06%
%
Regression: -2.75% | CAGR (5y): -6.07%
Capped at 30.00x (Historical 5y: 20.96x)
%