DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$6.25
Today's Fair Value
$5.22 -16.48%
Margin of Safety
-19.73%
Projected Value (5Y)
$8.41 +34.56%
Dividends Paid (5Y)
$1.59
DCF Inputs
Scenario
%
Regression: -1.45% | CAGR (5y): 0.74%
%
Regression: -1.32% | CAGR (5y): -2.3%
%
Regression: 12.39% | CAGR (5y): 33.4%
Capped at 30.00x (Historical 5y: 12.36x)
%