DCF Calculator

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

Cayson Acquisition Corp Ordinary shares (CAPN)

Financial Services | Shell Companies

Today's Price

$11.17

Today's Fair Value

$20.99 +87.91%

Margin of Safety

+46.78%

Projected Value (5Y)

$33.81 +202.69%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 332.29% | CAGR (5y): 1785.48%

Diluted Shares Growth Rate

Regression: 0% | CAGR (5y): -18.12%

Dividend Growth Rate

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

Exit Price Multiple

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

Discount Rate