DCF Calculator

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

Nisun International Enterprise Development Group Co., Ltd (NISN)

Financial Services | Financial - Credit Services

Today's Price

$16.93

Today's Fair Value

$0.82 -95.16%

Margin of Safety

-1964.63%

Projected Value (5Y)

$1.32 -92.2%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 20.41% | CAGR (5y): -43.28%

Diluted Shares Growth Rate

Regression: 1.58% | CAGR (5y): -34.04%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.13x)

Discount Rate