DCF Calculator

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

Argo Blockchain plc (ARBK)

Financial Services | Financial - Capital Markets

Today's Price

$1.60

Today's Fair Value

$11.02 +588.75%

Margin of Safety

+85.48%

Projected Value (5Y)

$17.75 +1009.37%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: -4.47% | CAGR (5y): -22.2%

Diluted Shares Growth Rate

Regression: 14.31% | CAGR (5y): 15.79%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.88x)

Discount Rate