DCF Calculator

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

Galaxy Digital (GLXY)

Financial Services | Financial - Capital Markets

Today's Price

$16.00

Today's Fair Value

$16.86 +5.37%

Margin of Safety

+5.10%

Projected Value (5Y)

$27.16 +69.75%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 146.51% | CAGR (5y): 39.39%

Diluted Shares Growth Rate

Regression: 114.65% | CAGR (5y): 18.36%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.53x)

Discount Rate