DCF Calculator

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

NewHold Investment Corp III (NHIC)

Financial Services | Shell Companies

Today's Price

$8.64

Today's Fair Value

$6.66 -22.92%

Margin of Safety

-29.73%

Projected Value (5Y)

$10.72 +24.07%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 1.16% | CAGR (5y): 0.76%

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: 1.07x)

Discount Rate