DCF Calculator

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

McKinley Acquisition Corporation (MKLY)

Financial Services | Shell Companies

Today's Price

$10.25

Today's Fair Value

$6.70 -34.63%

Margin of Safety

-52.99%

Projected Value (5Y)

$10.79 +5.27%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 1.18% | CAGR (5y): 0%

Diluted Shares Growth Rate

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

Dividend Growth Rate

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

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.01x)

Discount Rate