DCF Calculator

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

Bragg Gaming Group Inc. (BRAG)

Technology | Software - Application

Today's Price

$1.42

Today's Fair Value

$n/a

Margin of Safety

n/a

Projected Value (5Y)

$n/a

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Adjusted Free Cash Flow Growth Rate

Regression: 0% | CAGR (5y): 66.53%

Diluted Shares Growth Rate

Regression: 54.29% | CAGR (5y): 24.1%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 30.00x (Historical 5y: 20.63x)

Discount Rate