DCF Calculator

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

Coincheck Group N.V. (CNCK)

Financial Services | Financial - Capital Markets

Today's Price

$1.85

Today's Fair Value

$0.89 -51.89%

Margin of Safety

-107.87%

Projected Value (5Y)

$1.43 -22.7%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: -32.37% | CAGR (5y): -58.7%

Diluted Shares Growth Rate

Regression: -2.97% | CAGR (5y): 1.4%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 13.67x (Historical 5y: 3.54x)

Discount Rate