DCF Calculator

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

Metalpha Technology Holding Limited (MATH)

Financial Services | Financial - Capital Markets

Today's Price

$0.95

Today's Fair Value

$2.69 +183.16%

Margin of Safety

+64.68%

Projected Value (5Y)

$4.33 +355.79%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 21.28% | CAGR (5y): 44%

Diluted Shares Growth Rate

Regression: 16.32% | CAGR (5y): 40.84%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 13.67x (Historical 5y: 2.49x)

Discount Rate