DCF Calculator

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

Archimedes Tech SPAC Partners II Co. Ordinary Shares (ATII)

Financial Services | Shell Companies

Today's Price

$10.69

Today's Fair Value

$4.46 -58.28%

Margin of Safety

-139.69%

Projected Value (5Y)

$7.18 -32.83%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 2972.77% | CAGR (5y): 4390.76%

Diluted Shares Growth Rate

Regression: 0% | CAGR (5y): 305.81%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.11x)

Discount Rate