DCF Calculator

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

Mercurity Fintech Holding Inc. (MFH)

Financial Services | Financial - Capital Markets

Today's Price

$5.65

Today's Fair Value

$2.77 -50.97%

Margin of Safety

-103.97%

Projected Value (5Y)

$4.46 -21.06%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: -21.82% | CAGR (5y): 91.71%

Diluted Shares Growth Rate

Regression: 38.5% | CAGR (5y): 94.94%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 13.67x (Historical 5y: 4.34x)

Discount Rate