DCF Calculator

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

Argo Blockchain plc (ARBK)

Financial Services | Financial - Capital Markets

Today's Price

$2.61

Today's Fair Value

$10.64 +307.66%

Margin of Safety

+75.47%

Projected Value (5Y)

$17.13 +556.32%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: -15.42% | CAGR (5y): -22.2%

Diluted Shares Growth Rate

Regression: 14.31% | CAGR (5y): 15.79%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 13.67x (Historical 5y: 2x)

Discount Rate