DCF Calculator

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

Netcapital Inc. (NCPL)

Financial Services | Financial - Capital Markets

Today's Price

$1.59

Today's Fair Value

$10.77 +577.36%

Margin of Safety

+85.24%

Projected Value (5Y)

$17.35 +991.19%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 82.46% | CAGR (5y): 12.21%

Diluted Shares Growth Rate

Regression: 21.68% | CAGR (5y): 28.08%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 13.67x (Historical 5y: 2.97x)

Discount Rate