DCF Calculator

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

Metals Acquisition Corp. II (MTAL)

Financial Services | Shell Companies

Today's Price

$10.16

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: 334.95% | CAGR (5y): 997.13%

Diluted Shares Growth Rate

Regression: 24.68% | CAGR (5y): 29.21%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.75x)

Discount Rate