DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$1.73
Today's Fair Value
$4.28 +147.4%
Margin of Safety
+59.58%
Projected Value (5Y)
$6.89 +298.27%
Dividends Paid (5Y)
$1.48
DCF Inputs
Scenario
%
Regression: 21.62% | CAGR (5y): 0%
%
Regression: 1.8% | CAGR (5y): 1.81%
%
Regression: 69.89% | CAGR (5y): 69.89%
Capped at 30.00x (Historical 5y: 34.09x)
%