DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$2.00
Today's Fair Value
$2.76 +38%
Margin of Safety
+27.54%
Projected Value (5Y)
$4.44 +122%
Dividends Paid (5Y)
$0.35
DCF Inputs
Scenario
%
Regression: 19.99% | CAGR (5y): 19.54%
%
Regression: 5.59% | CAGR (5y): 1.44%
%
Regression: -5.17% | CAGR (5y): 17.04%
Capped at 30.00x (Historical 5y: 7.81x)
%