DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$3.77
Today's Fair Value
$1.94 -48.54%
Margin of Safety
-94.33%
Projected Value (5Y)
$3.12 -17.24%
Dividends Paid (5Y)
$0.49
DCF Inputs
Scenario
%
Regression: 17.51% | CAGR (5y): 5.54%
%
Regression: -0.17% | CAGR (5y): -0.12%
%
Regression: 9.23% | CAGR (5y): -1.87%
Capped at 30.00x (Historical 5y: 0.94x)
%