DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$4.21
Today's Fair Value
$3.22 -23.52%
Margin of Safety
-30.75%
Projected Value (5Y)
$5.18 +23.04%
Dividends Paid (5Y)
$1.57
DCF Inputs
Scenario
%
Regression: 10.62% | CAGR (5y): 0%
%
Regression: 36.57% | CAGR (5y): 49.77%
%
Regression: -22.96% | CAGR (5y): -24.88%
Capped at 30.00x (Historical 5y: 1.6x)
%