DCF Calculator

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

DT Cloud Star Acquisition Corporation (DTSQ)

Financial Services | Shell Companies

Today's Price

$11.44

Today's Fair Value

$4.61 -59.7%

Margin of Safety

-148.16%

Projected Value (5Y)

$7.42 -35.14%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: -63.94% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: -4.81% | CAGR (5y): -6.77%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.29x)

Discount Rate