DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$5.59
Today's Fair Value
$9.41 +68.34%
Margin of Safety
+40.60%
Projected Value (5Y)
$15.16 +171.2%
Dividends Paid (5Y)
$1.13
DCF Inputs
Scenario
%
Regression: 5.24% | CAGR (5y): 0%
%
Regression: -0.11% | CAGR (5y): -1.27%
%
Regression: 9.29% | CAGR (5y): 9.6%
Capped at 30.00x (Historical 5y: n/a)
%