DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$3.93
Today's Fair Value
$5.23 +33.08%
Margin of Safety
+24.86%
Projected Value (5Y)
$8.43 +114.5%
Dividends Paid (5Y)
$2.70
DCF Inputs
Scenario
%
Regression: 9.57% | CAGR (5y): 5.38%
%
Regression: 5.5% | CAGR (5y): 3.5%
%
Regression: 14.84% | CAGR (5y): 0.22%
Capped at 13.67x (Historical 5y: 1.39x)
%