DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$2.40
Today's Fair Value
$1.97 -17.92%
Margin of Safety
-21.83%
Projected Value (5Y)
$3.18 +32.5%
Dividends Paid (5Y)
$0.52
DCF Inputs
Scenario
%
Regression: 34.63% | CAGR (5y): 13.35%
%
Regression: 12.09% | CAGR (5y): 17.8%
%
Regression: 33.68% | CAGR (5y): 26.63%
Capped at 30.00x (Historical 5y: 17.29x)
%