DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$6.46
Today's Fair Value
$9.64 +49.23%
Margin of Safety
+32.99%
Projected Value (5Y)
$15.53 +140.4%
Dividends Paid (5Y)
$1.19
DCF Inputs
Scenario
%
Regression: -1.46% | CAGR (5y): 0%
%
Regression: -0.96% | CAGR (5y): -2.67%
%
Regression: 3.35% | CAGR (5y): 30.79%
Capped at 30.00x (Historical 5y: n/a)
%