DCF Calculator

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

Stablecoin Development Corp. (SDEV)

Financial Services | Asset Management - Cryptocurrency

Today's Price

$0.98

Today's Fair Value

$1.55 +58.16%

Margin of Safety

+36.77%

Projected Value (5Y)

$2.49 +154.08%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 21.18% | CAGR (5y): 80.99%

Diluted Shares Growth Rate

Regression: 109.83% | CAGR (5y): 299.1%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.28x)

Discount Rate