DCF Calculator

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

Chaince Digital Holdings Inc. (CD)

Financial Services | Financial - Capital Markets

Today's Price

$6.72

Today's Fair Value

$2.89 -56.99%

Margin of Safety

-132.53%

Projected Value (5Y)

$4.65 -30.8%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: -20.61% | CAGR (5y): 91.71%

Diluted Shares Growth Rate

Regression: 40.48% | CAGR (5y): 60.34%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 13.67x (Historical 5y: 5.12x)

Discount Rate