DCF Calculator

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

Upstart Holdings, Inc. (UPST)

Financial Services | Financial - Credit Services

Today's Price

$21.82

Today's Fair Value

$12.10 -44.55%

Margin of Safety

-80.33%

Projected Value (5Y)

$19.48 -10.72%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 6.48% | CAGR (5y): 2.18%

Diluted Shares Growth Rate

Regression: 35.88% | CAGR (5y): 32.43%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 13.67x (Historical 5y: 4.36x)

Discount Rate