DCF Calculator

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

BitGo Holdings, Inc. (BTGO)

Financial Services | Financial - Capital Markets

Today's Price

$5.31

Today's Fair Value

$5.26 -0.94%

Margin of Safety

-0.95%

Projected Value (5Y)

$8.47 +59.51%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 18.21% | CAGR (5y): 18.34%

Diluted Shares Growth Rate

Regression: 74.55% | CAGR (5y): 74.42%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.87x)

Discount Rate