DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$6.64
Today's Fair Value
$8.30 +25%
Margin of Safety
+20.00%
Projected Value (5Y)
$13.36 +101.2%
Dividends Paid (5Y)
$0.81
DCF Inputs
Scenario
%
Regression: 2.65% | CAGR (5y): -4.27%
%
Regression: -1.57% | CAGR (5y): -3.76%
%
Regression: 2.87% | CAGR (5y): 9.43%
Capped at 18.00x (Historical 5y: 14.35x)
%