DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$3.52
Today's Fair Value
$3.63 +3.12%
Margin of Safety
+3.03%
Projected Value (5Y)
$5.84 +65.91%
Dividends Paid (5Y)
$0.87
DCF Inputs
Scenario
%
Regression: 4.94% | CAGR (5y): -8.53%
%
Regression: -0.45% | CAGR (5y): -0.53%
%
Regression: 13.31% | CAGR (5y): 18.31%
Capped at 30.00x (Historical 5y: 13x)
%