DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$6.11
Today's Fair Value
$9.79 +60.23%
Margin of Safety
+37.59%
Projected Value (5Y)
$15.76 +157.94%
Dividends Paid (5Y)
$0.94
DCF Inputs
Scenario
%
Regression: -0.96% | CAGR (5y): 0%
%
Regression: -4.69% | CAGR (5y): -7.4%
%
Regression: -11.94% | CAGR (5y): 7.46%
Capped at 30.00x (Historical 5y: 4.74x)
%