DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$2.93
Today's Fair Value
$3.29 +12.29%
Margin of Safety
+10.94%
Projected Value (5Y)
$5.30 +80.89%
Dividends Paid (5Y)
$0.48
DCF Inputs
Scenario
%
Regression: -2.48% | CAGR (5y): -9.3%
%
Regression: -0.23% | CAGR (5y): -1.21%
%
Regression: -0.25% | CAGR (5y): 5.42%
Capped at 30.00x (Historical 5y: 18.08x)
%