DCF Calculator

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

Newbury Street II Acquisition Corp (NTWO)

Financial Services | Shell Companies

Today's Price

$10.93

Today's Fair Value

$20.17 +84.54%

Margin of Safety

+45.81%

Projected Value (5Y)

$32.48 +197.16%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 3133.74% | CAGR (5y): 13836.33%

Diluted Shares Growth Rate

Regression: 0% | CAGR (5y): -20.92%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.03x)

Discount Rate