DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$3.12
Today's Fair Value
$2.79 -10.58%
Margin of Safety
-11.83%
Projected Value (5Y)
$4.50 +44.23%
Dividends Paid (5Y)
$2.51
DCF Inputs
Scenario
%
Regression: 16.52% | CAGR (5y): 11.42%
%
Regression: -0.04% | CAGR (5y): -0.16%
%
Regression: 2.9% | CAGR (5y): 16.05%
Capped at 30.00x (Historical 5y: 3.5x)
%