DCF Calculator

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

Ethzilla Corp. (ETHZ)

Financial Services | Asset Management - Cryptocurrency

Today's Price

$3.53

Today's Fair Value

$0.48 -86.4%

Margin of Safety

-635.42%

Projected Value (5Y)

$0.77 -78.19%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: -10.83% | CAGR (5y): 115.94%

Diluted Shares Growth Rate

Regression: 144.23% | CAGR (5y): 601.61%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.68x)

Discount Rate