DCF Calculator

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

Riot Platforms, Inc. (RIOT)

Financial Services | Financial - Capital Markets

Today's Price

$24.53

Today's Fair Value

$7.76 -68.37%

Margin of Safety

-216.11%

Projected Value (5Y)

$12.49 -49.08%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 85.64% | CAGR (5y): 25.04%

Diluted Shares Growth Rate

Regression: 66.66% | CAGR (5y): 51.98%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.31x)

Discount Rate