DCF Calculator

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

Aldel Financial II Inc. (ALDF)

Financial Services | Shell Companies

Today's Price

$10.83

Today's Fair Value

$10.15 -6.28%

Margin of Safety

-6.70%

Projected Value (5Y)

$16.34 +50.88%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 4960.98% | CAGR (5y): 12160.17%

Diluted Shares Growth Rate

Regression: 0% | CAGR (5y): 15.51%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1x)

Discount Rate