DCF Calculator

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

Energy Vault Holdings, Inc. (NRGV)

Industrials | Electrical Equipment & Parts

Today's Price

$4.71

Today's Fair Value

Invalid (Negative Base)

Margin of Safety

Invalid (Negative Base)

Projected Value (5Y)

Invalid (Negative Base)

Dividends Paid (5Y)

$0.00

DCF valuation requires positive baseline cash flows. NRGV currently has negative Operating Income.

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Defaulting to baseline growth (2.5%).

Diluted Shares Growth Rate

Regression: 80.2% | CAGR (5y): 18.9%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 18.00x (Historical 5y: 131.16x)

Discount Rate