DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$5.26
Today's Fair Value
$5.14 -2.28%
Margin of Safety
-2.33%
Projected Value (5Y)
$8.27 +57.22%
Dividends Paid (5Y)
$1.22
DCF Inputs
Scenario
%
Regression: 24.58% | CAGR (5y): 17.03%
%
Regression: 0.24% | CAGR (5y): 0.56%
%
Regression: 33.12% | CAGR (5y): 39.69%
Capped at 30.00x (Historical 5y: 46.37x)
%