DCF Calculator

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

Sol Strategies Inc. Common Shares (STKE)

Financial Services | Financial - Conglomerates

Today's Price

$1.54

Today's Fair Value

$0.62 -59.74%

Margin of Safety

-148.39%

Projected Value (5Y)

$1.00 -35.06%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 20.44% | CAGR (5y): 7.87%

Diluted Shares Growth Rate

Regression: 2.95% | CAGR (5y): 4.61%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.98x)

Discount Rate