DCF Calculator

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

SVRN, Inc. (SVRN)

Financial Services | Asset Management

Today's Price

$29.74

Today's Fair Value

$537.30 +1706.66%

Margin of Safety

+94.46%

Projected Value (5Y)

$865.33 +2809.65%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 27.19% | CAGR (5y): 34.69%

Diluted Shares Growth Rate

Regression: 196.44% | CAGR (5y): 193.46%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 13.67x (Historical 5y: 2.75x)

Discount Rate