DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$3.46
Today's Fair Value
$6.64 +91.91%
Margin of Safety
+47.89%
Projected Value (5Y)
$10.70 +209.25%
Dividends Paid (5Y)
$5.57
DCF Inputs
Scenario
%
Regression: 3.63% | CAGR (5y): -7.81%
%
Regression: -1.33% | CAGR (5y): -0.53%
%
Regression: -2.67% | CAGR (5y): 14.87%
Capped at 13.67x (Historical 5y: 0.83x)
%