DCF Calculator

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

Robinhood Markets, Inc. (HOOD)

Financial Services | Financial - Capital Markets

Today's Price

$84.99

Today's Fair Value

$29.91 -64.81%

Margin of Safety

-184.15%

Projected Value (5Y)

$48.17 -43.32%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 20.73% | CAGR (5y): 6.41%

Diluted Shares Growth Rate

Regression: 1.41% | CAGR (5y): 1.56%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 13.67x (Historical 5y: 2.49x)

Discount Rate