DCF Calculator

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

Sezzle Inc. (SEZL)

Financial Services | Financial - Credit Services

Today's Price

$134.84

Today's Fair Value

$86.15 -36.11%

Margin of Safety

-56.52%

Projected Value (5Y)

$138.74 +2.89%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 58.72% | CAGR (5y): 38.97%

Diluted Shares Growth Rate

Regression: 20.41% | CAGR (5y): 3.91%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 13.67x (Historical 5y: 16.32x)

Discount Rate