DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$6.38
Today's Fair Value
$20.20 +216.61%
Margin of Safety
+68.42%
Projected Value (5Y)
$32.54 +410.03%
Dividends Paid (5Y)
$2.34
DCF Inputs
Scenario
%
Regression: 8.47% | CAGR (5y): -7.42%
%
Regression: 1.81% | CAGR (5y): 3.36%
%
Regression: -9.78% | CAGR (5y): -10.47%
Capped at 30.00x (Historical 5y: 21.66x)
%