DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$7.58
Today's Fair Value
$7.30 -3.69%
Margin of Safety
-3.84%
Projected Value (5Y)
$11.76 +55.15%
Dividends Paid (5Y)
$1.29
DCF Inputs
Scenario
%
Regression: 19.5% | CAGR (5y): 45.18%
%
Regression: 2.6% | CAGR (5y): 0.08%
%
Regression: -1.89% | CAGR (5y): 11.28%
Capped at 18.00x (Historical 5y: 3.74x)
%