DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$7.01
Today's Fair Value
$33.60 +379.32%
Margin of Safety
+79.14%
Projected Value (5Y)
$54.11 +671.9%
Dividends Paid (5Y)
$0.78
DCF Inputs
Scenario
%
Regression: -0.37% | CAGR (5y): 0.21%
%
Regression: 0.39% | CAGR (5y): 0.88%
%
Regression: 8.26% | CAGR (5y): -4.98%
Capped at 30.00x (Historical 5y: 2.25x)
%