DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$2.76
Today's Fair Value
$5.99 +117.03%
Margin of Safety
+53.92%
Projected Value (5Y)
$9.64 +249.28%
Dividends Paid (5Y)
$0.61
DCF Inputs
Scenario
%
Regression: 18.94% | CAGR (5y): 3.15%
%
Regression: -0.37% | CAGR (5y): -0.72%
%
Regression: 12.01% | CAGR (5y): 14.27%
Capped at 30.00x (Historical 5y: 49.45x)
%