DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$5.68
Today's Fair Value
$9.56 +68.31%
Margin of Safety
+40.59%
Projected Value (5Y)
$15.40 +171.13%
Dividends Paid (5Y)
$1.88
DCF Inputs
Scenario
%
Regression: 1.32% | CAGR (5y): 28.5%
%
Regression: -0.02% | CAGR (5y): 0.01%
%
Regression: 0.81% | CAGR (5y): 38.4%
Capped at 18.00x (Historical 5y: 3.99x)
%