DCF Calculator

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

Green Dot Corporation (GDOT)

Financial Services | Financial - Credit Services

Today's Price

$13.15

Today's Fair Value

$7.76 -40.99%

Margin of Safety

-69.46%

Projected Value (5Y)

$12.50 -4.94%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 2.67% | CAGR (5y): -2.53%

Diluted Shares Growth Rate

Regression: 0.44% | CAGR (5y): 0.52%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.79x)

Discount Rate