DCF Calculator

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

D. Boral ARC Acquisition I Corp. Cl A (BCAR)

Financial Services | Shell Companies

Today's Price

$4.72

Today's Fair Value

$27.22 +476.69%

Margin of Safety

+82.66%

Projected Value (5Y)

$43.84 +828.81%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 122930.82% | CAGR (5y): 0%

Diluted Shares Growth Rate

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

Dividend Growth Rate

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

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.45x)

Discount Rate