DCF Calculator

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

CoinShares PLC Ordinary Shares (CSHR)

Financial Services | Financial - Capital Markets

Today's Price

$3.76

Today's Fair Value

$5.76 +53.19%

Margin of Safety

+34.72%

Projected Value (5Y)

$9.27 +146.54%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: -10.65% | CAGR (5y): -3.06%

Diluted Shares Growth Rate

Regression: -16.17% | CAGR (5y): -19.51%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.38x)

Discount Rate