DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$3.52
Today's Fair Value
$2.40 -31.82%
Margin of Safety
-46.67%
Projected Value (5Y)
$3.86 +9.66%
Dividends Paid (5Y)
$1.31
DCF Inputs
Scenario
%
Regression: 1.21% | CAGR (5y): 3.68%
%
Regression: 7.82% | CAGR (5y): -0.21%
%
Regression: 6.76% | CAGR (5y): 3.9%
Capped at 13.67x (Historical 5y: 1.04x)
%