DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$4.48
Today's Fair Value
$3.63 -18.97%
Margin of Safety
-23.42%
Projected Value (5Y)
$5.85 +30.58%
Dividends Paid (5Y)
$2.02
DCF Inputs
Scenario
%
Regression: -3.02% | CAGR (5y): 2.56%
%
Regression: 0% | CAGR (5y): 0%
%
Regression: -9.49% | CAGR (5y): 23.68%
Capped at 18.00x (Historical 5y: 12.46x)
%