DCF Calculator

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

DeFi Technologies Inc. (DEFT)

Financial Services | Financial - Capital Markets

Today's Price

$0.58

Today's Fair Value

$2.97 +412.07%

Margin of Safety

+80.47%

Projected Value (5Y)

$4.79 +725.86%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 45.06% | CAGR (5y): 9.82%

Diluted Shares Growth Rate

Regression: 43.64% | CAGR (5y): 49.61%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 13.67x (Historical 5y: 6.06x)

Discount Rate