DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$6.41
Today's Fair Value
$5.32 -17%
Margin of Safety
-20.49%
Projected Value (5Y)
$8.57 +33.7%
Dividends Paid (5Y)
$3.39
DCF Inputs
Scenario
%
Regression: 11.24% | CAGR (5y): 0%
%
Regression: -2.05% | CAGR (5y): -4.11%
%
Regression: 14.35% | CAGR (5y): 25.58%
Capped at 18.00x (Historical 5y: 3.5x)
%