DCF Calculator

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

Bluemount Holdings Limited (BMHL)

Financial Services | Financial - Capital Markets

Today's Price

$3.25

Today's Fair Value

$6.85 +110.77%

Margin of Safety

+52.55%

Projected Value (5Y)

$11.04 +239.69%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 91.61% | CAGR (5y): 74.99%

Diluted Shares Growth Rate

Regression: 0.17% | CAGR (5y): 0.18%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 13.67x (Historical 5y: 8.45x)

Discount Rate