DCF Calculator

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

Cantor Equity Partners I, Inc. Class A Ordinary Shares (CEPO)

Financial Services | Shell Companies

Today's Price

$10.76

Today's Fair Value

$25.01 +132.43%

Margin of Safety

+56.98%

Projected Value (5Y)

$40.28 +274.35%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 18900.58% | CAGR (5y): 8668.98%

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: 1.38x)

Discount Rate