DCF Calculator

Estimate the intrinsic fair value of any company using discounted cash flow analysis

Abits Group Inc. (ABTS)

Financial Services | Financial - Capital Markets

Today's Price

$1.23

Today's Fair Value

$6.43 +422.76%

Margin of Safety

+80.87%

Projected Value (5Y)

$10.36 +742.28%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 25.26% | CAGR (5y): 89.18%

Diluted Shares Growth Rate

Regression: 10.13% | CAGR (5y): 12.94%

Dividend Growth Rate

Regression: 0% | CAGR (5y): 0%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.52x)

Discount Rate