DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$5.89
Today's Fair Value
$4.00 -32.09%
Margin of Safety
-47.25%
Projected Value (5Y)
$6.45 +9.51%
Dividends Paid (5Y)
$4.98
DCF Inputs
Scenario
%
Regression: -5.81% | CAGR (5y): 0%
%
Regression: 0.61% | CAGR (5y): 0.22%
%
Regression: -13.14% | CAGR (5y): 72.24%
Capped at 30.00x (Historical 5y: 65.77x)
%