DCF Calculator

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

CSLM Digital Asset Acquisition Corp III Class A Ordinary Shares (KOYN)

Financial Services | Asset Management

Today's Price

$10.22

Today's Fair Value

$7.25 -29.06%

Margin of Safety

-40.97%

Projected Value (5Y)

$11.68 +14.29%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 2.75% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: 0% | CAGR (5y): -71.07%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.02x)

Discount Rate