DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$4.76
Today's Fair Value
$2.94 -38.24%
Margin of Safety
-61.90%
Projected Value (5Y)
$4.74 -0.42%
Dividends Paid (5Y)
$0.73
DCF Inputs
Scenario
%
Regression: 0.72% | CAGR (5y): 2.76%
%
Regression: -1.38% | CAGR (5y): -0.63%
%
Regression: 13.18% | CAGR (5y): 3.71%
Capped at 13.67x (Historical 5y: 0.5x)
%