DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$6.55
Today's Fair Value
$5.08 -22.44%
Margin of Safety
-28.94%
Projected Value (5Y)
$8.18 +24.89%
Dividends Paid (5Y)
$0.56
DCF Inputs
Scenario
%
Regression: 4.09% | CAGR (5y): 9.82%
%
Regression: -0.28% | CAGR (5y): -0.79%
%
Regression: 3.22% | CAGR (5y): -1.49%
Capped at 18.00x (Historical 5y: 19.29x)
%