DCF Calculator

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

Snail, Inc. Class A Common Stock (SNAL)

Technology | Electronic Gaming & Multimedia

Today's Price

$1.82

Today's Fair Value

$0.61 -66.48%

Margin of Safety

-198.36%

Projected Value (5Y)

$0.98 -46.15%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Adjusted Free Cash Flow Growth Rate

Regression: -53.34% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: 0.11% | CAGR (5y): 0.29%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 30.00x (Historical 5y: 2.75x)

Discount Rate