DCF Calculator

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

Antalpha Platform Holding Company (ANTA)

Financial Services | Financial - Credit Services

Today's Price

$3.15

Today's Fair Value

$15.81 +401.9%

Margin of Safety

+80.08%

Projected Value (5Y)

$25.46 +708.25%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 234.26% | CAGR (5y): 191.29%

Diluted Shares Growth Rate

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

Dividend Growth Rate

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

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.09x)

Discount Rate