DCF Calculator

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

TeraWulf Inc. (WULF)

Financial Services | Financial - Capital Markets

Today's Price

$11.73

Today's Fair Value

$1.32 -88.75%

Margin of Safety

-788.64%

Projected Value (5Y)

$2.12 -81.93%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 50.09% | CAGR (5y): 43.93%

Diluted Shares Growth Rate

Regression: 93.84% | CAGR (5y): 188.71%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 13.67x (Historical 5y: 4.59x)

Discount Rate