DCF Calculator

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

UP Fintech Holding Ltd. Sponsored ADR Class A (TIGR)

Financial Services | Financial - Capital Markets

Today's Price

$4.89

Today's Fair Value

$9.43 +92.84%

Margin of Safety

+48.14%

Projected Value (5Y)

$15.18 +210.43%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 30.31% | CAGR (5y): 16.45%

Diluted Shares Growth Rate

Regression: 5.88% | CAGR (5y): 5.36%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.45x)

Discount Rate