DCF Calculator

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

Webull Corporation Class A Ordinary Shares (BULL)

Technology | Software - Application

Today's Price

$5.17

Today's Fair Value

$34.25 +562.48%

Margin of Safety

+84.91%

Projected Value (5Y)

$55.16 +966.92%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Adjusted Free Cash Flow Growth Rate

Regression: 8.88% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: -4.51% | CAGR (5y): -5.6%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 30.00x (Historical 5y: 64.35x)

Discount Rate