DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$6.35
Today's Fair Value
$7.66 +20.63%
Margin of Safety
+17.10%
Projected Value (5Y)
$12.34 +94.33%
Dividends Paid (5Y)
$4.54
DCF Inputs
Scenario
%
Regression: -6.6% | CAGR (5y): 0%
%
Regression: 0.05% | CAGR (5y): 0.14%
%
Regression: -9.63% | CAGR (5y): 111.21%
Capped at 30.00x (Historical 5y: 1.43x)
%