DCF Calculator

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

Churchill Capital Corp IX Ordinary Shares (CCIX)

Financial Services | Shell Companies

Today's Price

$10.88

Today's Fair Value

$14.75 +35.57%

Margin of Safety

+26.24%

Projected Value (5Y)

$23.75 +118.29%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 2077.81% | CAGR (5y): 12121.7%

Diluted Shares Growth Rate

Regression: 6.81% | CAGR (5y): 6.8%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.04x)

Discount Rate