DCF Calculator

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

Gemini Space Station, Inc. (GEMI)

Financial Services | Financial - Capital Markets

Today's Price

$5.99

Today's Fair Value

$2.93 -51.09%

Margin of Safety

-104.44%

Projected Value (5Y)

$4.72 -21.2%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: -37.38% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: -13.82% | CAGR (5y): -13.8%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.31x)

Discount Rate