DCF Calculator

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

FACT II Acquisition Corp (FACT)

Financial Services | Shell Companies

Today's Price

$10.72

Today's Fair Value

$9.91 -7.56%

Margin of Safety

-8.17%

Projected Value (5Y)

$15.96 +48.88%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: -13.41% | CAGR (5y): -11.07%

Diluted Shares Growth Rate

Regression: -18.06% | CAGR (5y): -18.81%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.42x)

Discount Rate