DCF Calculator

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

ProCap Financial, Inc. (BRR)

Financial Services | Financial - Capital Markets

Today's Price

$4.07

Today's Fair Value

$1.04 -74.45%

Margin of Safety

-291.35%

Projected Value (5Y)

$1.68 -58.72%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 11.68% | CAGR (5y): 4.33%

Diluted Shares Growth Rate

Regression: 0% | CAGR (5y): 145.3%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.78x)

Discount Rate