DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$5.12
Today's Fair Value
$26.79 +423.24%
Margin of Safety
+80.89%
Projected Value (5Y)
$43.15 +742.77%
Dividends Paid (5Y)
$4.89
DCF Inputs
Scenario
%
Regression: 12.87% | CAGR (5y): 15.92%
%
Regression: 0.37% | CAGR (5y): -4.93%
%
Regression: 7.81% | CAGR (5y): 48.79%
Capped at 13.67x (Historical 5y: 0.11x)
%