DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$5.02
Today's Fair Value
$6.95 +38.45%
Margin of Safety
+27.77%
Projected Value (5Y)
$11.19 +122.91%
Dividends Paid (5Y)
$2.71
DCF Inputs
Scenario
%
Regression: 3.91% | CAGR (5y): -5.32%
%
Regression: 4.76% | CAGR (5y): 0.17%
%
Regression: 17.15% | CAGR (5y): 24.02%
Capped at 30.00x (Historical 5y: 37.67x)
%