DCF Calculator

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

Marathon Digital Holdings, Inc. (MARA)

Financial Services | Financial - Capital Markets

Today's Price

$6.77

Today's Fair Value

$8.73 +28.95%

Margin of Safety

+22.45%

Projected Value (5Y)

$14.06 +107.68%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 99.48% | CAGR (5y): 24.81%

Diluted Shares Growth Rate

Regression: 100.05% | CAGR (5y): 34.24%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 13.67x (Historical 5y: 2.01x)

Discount Rate