DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$4.84
Today's Fair Value
$5.94 +22.73%
Margin of Safety
+18.52%
Projected Value (5Y)
$9.57 +97.73%
Dividends Paid (5Y)
$4.53
DCF Inputs
Scenario
%
Regression: 5.56% | CAGR (5y): -2.63%
%
Regression: 11.49% | CAGR (5y): 5.67%
%
Regression: 0.53% | CAGR (5y): -8.27%
Capped at 13.67x (Historical 5y: 0.93x)
%