DCF Calculator

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

Exodus Movement, Inc. (EXOD)

Technology | Software - Application

Today's Price

$8.10

Today's Fair Value

Invalid (Negative Base)

Margin of Safety

Invalid (Negative Base)

Projected Value (5Y)

Invalid (Negative Base)

Dividends Paid (5Y)

$0.00

DCF valuation requires positive baseline cash flows. EXOD currently has negative Adjusted Free Cash Flow.

Scenario

Valuation Metric

Years To Project

Adjusted Free Cash Flow Growth Rate

Regression: 317.34% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: 4.07% | CAGR (5y): 2.86%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 30.00x (Historical 5y: 3.99x)

Discount Rate