DCF Calculator

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

Hyperliquid Strategies Inc Common Stock (PURR)

Financial Services | Financial - Capital Markets

Today's Price

$11.01

Today's Fair Value

$18.40 +67.12%

Margin of Safety

+40.16%

Projected Value (5Y)

$29.64 +169.21%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 908.46% | CAGR (5y): 0%

Diluted Shares Growth Rate

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

Dividend Growth Rate

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

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.04x)

Discount Rate