DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$3.96
Today's Fair Value
$4.68 +18.18%
Margin of Safety
+15.38%
Projected Value (5Y)
$7.53 +90.15%
Dividends Paid (5Y)
$5.90
DCF Inputs
Scenario
%
Regression: 4.16% | CAGR (5y): 0.71%
%
Regression: 40.11% | CAGR (5y): 65.49%
%
Regression: 12.35% | CAGR (5y): 15.66%
Capped at 13.67x (Historical 5y: 0.93x)
%