DCF Calculator

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

Circle Internet Group (CRCL)

Financial Services | Financial - Capital Markets

Today's Price

$91.78

Today's Fair Value

$78.29 -14.7%

Margin of Safety

-17.23%

Projected Value (5Y)

$126.08 +37.37%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 86.38% | CAGR (5y): 47.21%

Diluted Shares Growth Rate

Regression: 34.44% | CAGR (5y): 40.42%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 13.67x (Historical 5y: 6.36x)

Discount Rate