DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$3.45
Today's Fair Value
$2.35 -31.88%
Margin of Safety
-46.81%
Projected Value (5Y)
$3.79 +9.86%
Dividends Paid (5Y)
$1.76
DCF Inputs
Scenario
%
Regression: -3.73% | CAGR (5y): -6.95%
%
Regression: 9.86% | CAGR (5y): 10.76%
%
Regression: -5.57% | CAGR (5y): -4.37%
Capped at 13.67x (Historical 5y: 0.55x)
%