DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$2.80
Today's Fair Value
$3.53 +26.07%
Margin of Safety
+20.68%
Projected Value (5Y)
$5.69 +103.21%
Dividends Paid (5Y)
$0.63
DCF Inputs
Scenario
%
Regression: 10.24% | CAGR (5y): 0%
%
Regression: -0.2% | CAGR (5y): -0.36%
%
Regression: 8.21% | CAGR (5y): -4.82%
Capped at 30.00x (Historical 5y: 14.57x)
%