DCF Calculator

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

Cypherpunk Technologies Inc. (CYPH)

Financial Services | Asset Management

Today's Price

$2.78

Today's Fair Value

$0.97 -65.11%

Margin of Safety

-186.60%

Projected Value (5Y)

$1.57 -43.53%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 18.38% | CAGR (5y): 36.03%

Diluted Shares Growth Rate

Regression: 54.9% | CAGR (5y): 64.09%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.31x)

Discount Rate