DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$2.16
Today's Fair Value
$2.56 +18.52%
Margin of Safety
+15.62%
Projected Value (5Y)
$4.13 +91.2%
Dividends Paid (5Y)
$0.79
DCF Inputs
Scenario
%
Regression: 5.53% | CAGR (5y): -2.8%
%
Regression: -2.39% | CAGR (5y): -1.49%
%
Regression: -5.69% | CAGR (5y): 67.44%
Capped at 30.00x (Historical 5y: 17.53x)
%