DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$2.04
Today's Fair Value
$3.60 +76.47%
Margin of Safety
+43.33%
Projected Value (5Y)
$5.79 +183.82%
Dividends Paid (5Y)
$0.82
DCF Inputs
Scenario
%
Regression: 24.77% | CAGR (5y): 19.78%
%
Regression: 0% | CAGR (5y): 0%
%
Regression: -10.38% | CAGR (5y): -12.08%
Capped at 18.00x (Historical 5y: 9.01x)
%