DCF Calculator

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

Horizon Space Acquisition II Corp. (HSPT)

Financial Services | Shell Companies

Today's Price

$5.86

Today's Fair Value

$n/a

Margin of Safety

n/a

Projected Value (5Y)

$n/a

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 424.05% | CAGR (5y): 329.14%

Diluted Shares Growth Rate

Regression: -12.83% | CAGR (5y): -12.81%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.08x)

Discount Rate