DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$3.62
Today's Fair Value
$5.84 +61.33%
Margin of Safety
+38.01%
Projected Value (5Y)
$9.41 +159.94%
Dividends Paid (5Y)
$0.64
DCF Inputs
Scenario
%
Regression: 10.47% | CAGR (5y): 23.07%
%
Regression: -1.87% | CAGR (5y): -1.89%
%
Regression: 14.31% | CAGR (5y): 15.38%
Capped at 13.67x (Historical 5y: 2.06x)
%