DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$3.89
Today's Fair Value
$5.14 +32.13%
Margin of Safety
+24.32%
Projected Value (5Y)
$8.28 +112.85%
Dividends Paid (5Y)
$0.95
DCF Inputs
Scenario
%
Regression: 6.98% | CAGR (5y): 12.08%
%
Regression: -2.16% | CAGR (5y): -2.45%
%
Regression: 1.55% | CAGR (5y): 7.89%
Capped at 30.00x (Historical 5y: 6.37x)
%