DCF Calculator

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

Twenty One Capital Inc (XXI)

Financial Services | Asset Management

Today's Price

$5.48

Today's Fair Value

$4.74 -13.5%

Margin of Safety

-15.61%

Projected Value (5Y)

$7.64 +39.42%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 10735.26% | CAGR (5y): 11881.77%

Diluted Shares Growth Rate

Regression: 35.8% | CAGR (5y): 46.55%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.3x)

Discount Rate