DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$3.02
Today's Fair Value
$2.81 -6.95%
Margin of Safety
-7.47%
Projected Value (5Y)
$4.53 +50%
Dividends Paid (5Y)
$0.85
DCF Inputs
Scenario
%
Regression: 16.81% | CAGR (5y): 4.74%
%
Regression: 1.08% | CAGR (5y): 1.73%
%
Regression: 7.39% | CAGR (5y): 14.98%
Capped at 30.00x (Historical 5y: 7.64x)
%