DCF Calculator

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

Hut 8 Corp. (HUT)

Financial Services | Financial - Capital Markets

Today's Price

$56.47

Today's Fair Value

$24.13 -57.27%

Margin of Safety

-134.02%

Projected Value (5Y)

$38.86 -31.18%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 160.51% | CAGR (5y): 44.2%

Diluted Shares Growth Rate

Regression: 175.5% | CAGR (5y): 41.05%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.73x)

Discount Rate