DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$2.89
Today's Fair Value
$2.71 -6.23%
Margin of Safety
-6.64%
Projected Value (5Y)
$4.36 +50.87%
Dividends Paid (5Y)
$0.50
DCF Inputs
Scenario
%
Regression: 4.89% | CAGR (5y): 2.15%
%
Regression: -0.04% | CAGR (5y): -0.09%
%
Regression: 5.06% | CAGR (5y): 3.58%
Capped at 30.00x (Historical 5y: 23.57x)
%