DCF Calculator

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

Marathon Digital Holdings, Inc. (MARA)

Financial Services | Financial - Capital Markets

Today's Price

$13.80

Today's Fair Value

$18.21 +31.96%

Margin of Safety

+24.22%

Projected Value (5Y)

$29.33 +112.54%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 101.3% | CAGR (5y): 45.75%

Diluted Shares Growth Rate

Regression: 100.05% | CAGR (5y): 34.24%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.93x)

Discount Rate