DCF Calculator

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

Nakamoto Inc. (NAKA)

Financial Services | Financial - Capital Markets

Today's Price

$10.07

Today's Fair Value

$152.23 +1411.72%

Margin of Safety

+93.39%

Projected Value (5Y)

$245.17 +2334.66%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 809.71% | CAGR (5y): 528.4%

Diluted Shares Growth Rate

Regression: 12.73% | CAGR (5y): 17.44%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 13.67x (Historical 5y: 59.5x)

Discount Rate