DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$1.60
Today's Fair Value
$4.69 +193.13%
Margin of Safety
+65.88%
Projected Value (5Y)
$7.55 +371.87%
Dividends Paid (5Y)
$1.48
DCF Inputs
Scenario
%
Regression: 21.62% | CAGR (5y): 0%
%
Regression: 1.8% | CAGR (5y): 1.81%
%
Regression: 69.89% | CAGR (5y): 69.89%
Capped at 30.00x (Historical 5y: 33.73x)
%