DCF Calculator

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

Circle Internet Group (CRCL)

Financial Services | Financial - Capital Markets

Today's Price

$75.25

Today's Fair Value

$77.80 +3.39%

Margin of Safety

+3.28%

Projected Value (5Y)

$125.29 +66.5%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 253.73% | CAGR (5y): 236.87%

Diluted Shares Growth Rate

Regression: 34.44% | CAGR (5y): 40.42%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 13.67x (Historical 5y: 6.32x)

Discount Rate