As of 2024-12-15, the Intrinsic Value of Silvergate Capital Corp (SI) is
-148.13 USD. This SI valuation is based on the model Peter Lynch Fair Value.
With the current market price of 1.25 USD, the upside of Silvergate Capital Corp is
-11,950.32%.
Note: result may not be accurate due to the invalid valuation result of Peter Lynch's fair value model.
-148.13 USD
Intrinsic Value
SI Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| Fair Value |
-148.13 - -148.13 |
-148.13 |
-11,950.32% |
| P/E |
(406.47) - (345.44) |
(374.77) |
-30081.3% |
| DDM - Stable |
(6.65) - (13.15) |
(9.90) |
-892.2% |
| DDM - Multi |
(0.08) - (0.13) |
(0.10) |
-107.7% |
SI Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
39.57 |
| Beta |
1.90 |
| Outstanding shares (mil) |
31.66 |
| Enterprise Value (mil) |
4,355.43 |
| Market risk premium |
5.00% |
| Cost of Equity |
261.24% |
| Cost of Debt |
5.00% |
| WACC |
6.92% |