DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$3.78
Today's Fair Value
$3.66 -3.17%
Margin of Safety
-3.28%
Projected Value (5Y)
$5.89 +55.82%
Dividends Paid (5Y)
$0.20
DCF Inputs
Scenario
%
Regression: 21.88% | CAGR (5y): 0.34%
%
Regression: -0.74% | CAGR (5y): -3.29%
%
Regression: -2.22% | CAGR (5y): -15.7%
Capped at 30.00x (Historical 5y: 4.86x)
%