DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$5.30
Today's Fair Value
$4.81 -9.25%
Margin of Safety
-10.19%
Projected Value (5Y)
$7.75 +46.23%
Dividends Paid (5Y)
$2.45
DCF Inputs
Scenario
%
Regression: -27.89% | CAGR (5y): -19.41%
%
Regression: 0.58% | CAGR (5y): 0.66%
%
Regression: 16.36% | CAGR (5y): 20.86%
Capped at 30.00x (Historical 5y: 5.22x)
%