DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$2.50
Today's Fair Value
$2.24 -10.4%
Margin of Safety
-11.61%
Projected Value (5Y)
$3.61 +44.4%
Dividends Paid (5Y)
$0.50
DCF Inputs
Scenario
%
Regression: 5.33% | CAGR (5y): 2.02%
%
Regression: -0.01% | CAGR (5y): 0%
%
Regression: 5.06% | CAGR (5y): 3.58%
Capped at 30.00x (Historical 5y: 27.21x)
%