DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$2.01
Today's Fair Value
$3.61 +79.6%
Margin of Safety
+44.32%
Projected Value (5Y)
$5.81 +189.05%
Dividends Paid (5Y)
$0.55
DCF Inputs
Scenario
%
Regression: 10.12% | CAGR (5y): 5.75%
%
Regression: 1.26% | CAGR (5y): 0.06%
%
Regression: 9.25% | CAGR (5y): -1.49%
Capped at 30.00x (Historical 5y: 4.8x)
%