DCF Calculator

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

Future Vision II Acquisition Corp. (FVN)

Financial Services | Shell Companies

Today's Price

$9.60

Today's Fair Value

$13.26 +38.13%

Margin of Safety

+27.60%

Projected Value (5Y)

$21.35 +122.4%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 1383.01% | CAGR (5y): 2867.95%

Diluted Shares Growth Rate

Regression: 0% | CAGR (5y): 208.31%

Dividend Growth Rate

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

Exit Price Multiple

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

Discount Rate