DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$5.11
Today's Fair Value
$9.45 +84.93%
Margin of Safety
+45.93%
Projected Value (5Y)
$15.22 +197.85%
Dividends Paid (5Y)
$0.71
DCF Inputs
Scenario
%
Regression: 32.39% | CAGR (5y): 6.59%
%
Regression: -1.22% | CAGR (5y): -1.2%
%
Regression: 4.98% | CAGR (5y): -3.28%
Capped at 30.00x (Historical 5y: 3.26x)
%