DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$3.63
Today's Fair Value
$2.40 -33.88%
Margin of Safety
-51.25%
Projected Value (5Y)
$3.86 +6.34%
Dividends Paid (5Y)
$0.82
DCF Inputs
Scenario
%
Regression: -1.88% | CAGR (5y): 3.23%
%
Regression: 5.15% | CAGR (5y): 0.56%
%
Regression: -17.36% | CAGR (5y): 2.04%
Capped at 18.00x (Historical 5y: 1.86x)
%