DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$3.98
Today's Fair Value
$4.40 +10.55%
Margin of Safety
+9.55%
Projected Value (5Y)
$7.08 +77.89%
Dividends Paid (5Y)
$0.83
DCF Inputs
Scenario
%
Regression: 16.39% | CAGR (5y): 4.28%
%
Regression: 1.07% | CAGR (5y): 1.73%
%
Regression: 11.13% | CAGR (5y): 24.96%
Capped at 30.00x (Historical 5y: 9.07x)
%