DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$3.47
Today's Fair Value
$2.58 -25.65%
Margin of Safety
-34.50%
Projected Value (5Y)
$4.15 +19.6%
Dividends Paid (5Y)
$0.75
DCF Inputs
Scenario
%
Regression: -1.26% | CAGR (5y): 1.66%
%
Regression: -0.64% | CAGR (5y): -1.05%
%
Regression: -4.44% | CAGR (5y): 4.3%
Capped at 30.00x (Historical 5y: 12.85x)
%