DCF Calculator

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

TROOPS, Inc. (TROO)

Financial Services | Financial - Credit Services

Today's Price

$1.97

Today's Fair Value

$0.41 -79.19%

Margin of Safety

-380.49%

Projected Value (5Y)

$0.66 -66.5%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: -5.46% | CAGR (5y): -7.04%

Diluted Shares Growth Rate

Regression: 38.72% | CAGR (5y): 4.23%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 13.67x (Historical 5y: 4.56x)

Discount Rate