DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$4.86
Today's Fair Value
$3.41 -29.84%
Margin of Safety
-42.52%
Projected Value (5Y)
$5.49 +12.96%
Dividends Paid (5Y)
$1.48
DCF Inputs
Scenario
%
Regression: 2.32% | CAGR (5y): 0.01%
%
Regression: 5.42% | CAGR (5y): 3.87%
%
Regression: -0.49% | CAGR (5y): 2.21%
Capped at 13.67x (Historical 5y: 1.2x)
%