DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$4.55
Today's Fair Value
$9.62 +111.43%
Margin of Safety
+52.70%
Projected Value (5Y)
$15.50 +240.66%
Dividends Paid (5Y)
$2.95
DCF Inputs
Scenario
%
Regression: 17.75% | CAGR (5y): 32.03%
%
Regression: -0.04% | CAGR (5y): -0.19%
%
Regression: 14.87% | CAGR (5y): 18.92%
Capped at 30.00x (Historical 5y: 8.29x)
%