DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$5.31
Today's Fair Value
$9.92 +86.82%
Margin of Safety
+46.47%
Projected Value (5Y)
$15.97 +200.75%
Dividends Paid (5Y)
$2.97
DCF Inputs
Scenario
%
Regression: 5.03% | CAGR (5y): 29.63%
%
Regression: 0% | CAGR (5y): 0%
%
Regression: 2.71% | CAGR (5y): 22.69%
Capped at 30.00x (Historical 5y: 9.64x)
%