DCF Calculator

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

Fermi Inc. Common Stock (FRMI)

Real Estate | REIT - Specialty

Today's Price

$2.33

Today's Fair Value

$12.85 +451.5%

Margin of Safety

+81.87%

Projected Value (5Y)

$20.70 +788.41%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 48574.85% | CAGR (5y): 51578.37%

Diluted Shares Growth Rate

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

Dividend Growth Rate

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

Exit Price Multiple

Capped at 13.67x (Historical 5y: 4.19x)

Discount Rate