DCF Calculator

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

Amber International Holding Ltd (AMBR)

Financial Services | Asset Management

Today's Price

$1.65

Today's Fair Value

$1.00 -39.39%

Margin of Safety

-65.00%

Projected Value (5Y)

$1.61 -2.42%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 0.88% | CAGR (5y): -19.08%

Diluted Shares Growth Rate

Regression: 21.24% | CAGR (5y): 17.08%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.19x)

Discount Rate