DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$4.34
Today's Fair Value
$10.24 +135.94%
Margin of Safety
+57.62%
Projected Value (5Y)
$16.49 +279.95%
Dividends Paid (5Y)
$5.04
DCF Inputs
Scenario
%
Regression: 20.65% | CAGR (5y): 8.04%
%
Regression: 15.65% | CAGR (5y): 9.37%
%
Regression: 12.55% | CAGR (5y): -6.85%
Capped at 13.67x (Historical 5y: 0.78x)
%