DCF Calculator

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

Horizon Space Acquisition I Corp. Ordinary Shares (HSPO)

Financial Services | Shell Companies

Today's Price

$12.17

Today's Fair Value

$13.10 +7.64%

Margin of Safety

+7.10%

Projected Value (5Y)

$21.10 +73.38%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 109.27% | CAGR (5y): 823.08%

Diluted Shares Growth Rate

Regression: 117.6% | CAGR (5y): 117.37%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.5x)

Discount Rate