DCF Calculator

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

Bitmine Immersion Technologies, Inc. (BMNR)

Financial Services | Financial - Capital Markets

Today's Price

$25.99

Today's Fair Value

$22.38 -13.89%

Margin of Safety

-16.13%

Projected Value (5Y)

$36.04 +38.67%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 533.47% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: 119.95% | CAGR (5y): 146.48%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.13x)

Discount Rate