DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$3.46
Today's Fair Value
$2.42 -30.06%
Margin of Safety
-42.98%
Projected Value (5Y)
$3.89 +12.43%
Dividends Paid (5Y)
$0.75
DCF Inputs
Scenario
%
Regression: -4.62% | CAGR (5y): 1.68%
%
Regression: -0.65% | CAGR (5y): -1.05%
%
Regression: -4.44% | CAGR (5y): 4.3%
Capped at 30.00x (Historical 5y: 12.9x)
%