DCF Calculator

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

Eightco Holdings Inc. (ORBS)

Financial Services | Financial - Credit Services

Today's Price

$1.05

Today's Fair Value

$0.69 -34.29%

Margin of Safety

-52.17%

Projected Value (5Y)

$1.11 +5.71%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 776.36% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: 299.21% | CAGR (5y): 347.6%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.74x)

Discount Rate