DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$5.16
Today's Fair Value
$4.35 -15.7%
Margin of Safety
-18.62%
Projected Value (5Y)
$7.01 +35.85%
Dividends Paid (5Y)
$2.85
DCF Inputs
Scenario
%
Regression: 8.61% | CAGR (5y): 2.01%
%
Regression: 0.01% | CAGR (5y): 0%
%
Regression: 16.89% | CAGR (5y): 13.48%
Capped at 13.67x (Historical 5y: 0.55x)
%