DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$5.96
Today's Fair Value
$3.76 -36.91%
Margin of Safety
-58.51%
Projected Value (5Y)
$6.06 +1.68%
Dividends Paid (5Y)
$1.30
DCF Inputs
Scenario
%
Regression: 25.86% | CAGR (5y): 19.15%
%
Regression: 9.42% | CAGR (5y): 9.32%
%
Regression: -2.28% | CAGR (5y): 16.2%
Capped at 18.00x (Historical 5y: 8.25x)
%