DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$4.93
Today's Fair Value
$36.33 +636.92%
Margin of Safety
+86.43%
Projected Value (5Y)
$58.51 +1086.82%
Dividends Paid (5Y)
$1.66
DCF Inputs
Scenario
%
Regression: 21.75% | CAGR (5y): 0%
%
Regression: 3.32% | CAGR (5y): 3.55%
%
Regression: 9.13% | CAGR (5y): 77.19%
Capped at 30.00x (Historical 5y: 30.95x)
%