DCF Calculator

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

Riot Platforms, Inc. (RIOT)

Financial Services | Financial - Capital Markets

Today's Price

$12.81

Today's Fair Value

$7.87 -38.56%

Margin of Safety

-62.77%

Projected Value (5Y)

$12.68 -1.01%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 85.64% | CAGR (5y): 25.04%

Diluted Shares Growth Rate

Regression: 66.66% | CAGR (5y): 51.98%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.33x)

Discount Rate