DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$4.97
Today's Fair Value
$12.29 +147.28%
Margin of Safety
+59.56%
Projected Value (5Y)
$19.80 +298.39%
Dividends Paid (5Y)
$1.49
DCF Inputs
Scenario
%
Regression: 20.17% | CAGR (5y): 15.6%
%
Regression: 0% | CAGR (5y): 0%
%
Regression: 4.44% | CAGR (5y): 34.78%
Capped at 30.00x (Historical 5y: 16.11x)
%