DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$5.00
Today's Fair Value
$3.90 -22%
Margin of Safety
-28.21%
Projected Value (5Y)
$6.28 +25.6%
Dividends Paid (5Y)
$1.06
DCF Inputs
Scenario
%
Regression: 26.88% | CAGR (5y): 0%
%
Regression: 37.1% | CAGR (5y): 57.32%
%
Defaulting to baseline growth (2.5%).
Capped at 18.00x (Historical 5y: 9.31x)
%