DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$4.58
Today's Fair Value
$20.35 +344.32%
Margin of Safety
+77.49%
Projected Value (5Y)
$32.78 +615.72%
Dividends Paid (5Y)
$0.37
DCF Inputs
Scenario
%
Regression: 40.96% | CAGR (5y): 25.16%
%
Regression: -0.08% | CAGR (5y): -0.13%
%
Regression: -19.92% | CAGR (5y): -24.65%
Capped at 30.00x (Historical 5y: 9.98x)
%