DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$4.89
Today's Fair Value
$18.51 +278.53%
Margin of Safety
+73.58%
Projected Value (5Y)
$29.81 +509.61%
Dividends Paid (5Y)
$0.67
DCF Inputs
Scenario
%
Regression: 19.81% | CAGR (5y): 29.06%
%
Regression: 1.02% | CAGR (5y): -0.04%
%
Regression: -1.26% | CAGR (5y): -7.69%
Capped at 30.00x (Historical 5y: 3.16x)
%