DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$3.89
Today's Fair Value
$3.14 -19.28%
Margin of Safety
-23.89%
Projected Value (5Y)
$5.05 +29.82%
Dividends Paid (5Y)
$1.05
DCF Inputs
Scenario
%
Regression: 10.08% | CAGR (5y): 0%
%
Regression: 2.95% | CAGR (5y): 3.03%
%
Regression: 14.45% | CAGR (5y): 45.03%
Capped at 30.00x (Historical 5y: 43.43x)
%