DCF Calculator

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

Neostellar Capital Corp. (NSLR)

Financial Services | Asset Management

Today's Price

$5.93

Today's Fair Value

$24654514.59 +415758999.33%

Margin of Safety

+100.00%

Projected Value (5Y)

$39706342.30 +669584087.18%

Dividends Paid (5Y)

$0.83

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 3324469907.41% | CAGR (5y): 0%

Diluted Shares Growth Rate

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

Dividend Growth Rate

Regression: 12.34% | CAGR (5y): -46.99%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.95x)

Discount Rate