DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$3.76
Today's Fair Value
$16.21 +331.12%
Margin of Safety
+76.80%
Projected Value (5Y)
$26.11 +594.41%
Dividends Paid (5Y)
$1.05
DCF Inputs
Scenario
%
Regression: 19.92% | CAGR (5y): 158.04%
%
Regression: 2.62% | CAGR (5y): 0.86%
%
Regression: 14.45% | CAGR (5y): 45.03%
Capped at 30.00x (Historical 5y: 23.62x)
%