DCF Calculator

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

Streamex Corp. (STEX)

Financial Services | Investment - Banking & Investment Services

Today's Price

$0.78

Today's Fair Value

$0.61 -21.79%

Margin of Safety

-27.87%

Projected Value (5Y)

$0.98 +25.64%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 4747.93% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: 72.36% | CAGR (5y): 76.57%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.8x)

Discount Rate