DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$4.31
Today's Fair Value
$7.08 +64.27%
Margin of Safety
+39.12%
Projected Value (5Y)
$11.41 +164.73%
Dividends Paid (5Y)
$0.91
DCF Inputs
Scenario
%
Regression: 28.61% | CAGR (5y): 290.79%
%
Regression: 3.96% | CAGR (5y): 0%
%
Regression: -0.9% | CAGR (5y): -2.77%
Capped at 18.00x (Historical 5y: 6.76x)
%