DCF Calculator

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

MDB Capital Holdings, LLC Class A common (MDBH)

Financial Services | Financial - Capital Markets

Today's Price

$1.70

Today's Fair Value

$6.24 +267.06%

Margin of Safety

+72.76%

Projected Value (5Y)

$10.05 +491.18%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 43.1% | CAGR (5y): 55.67%

Diluted Shares Growth Rate

Regression: -3.21% | CAGR (5y): 3.44%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.82x)

Discount Rate