DCF Calculator

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

Pioneer Acquisition I Corp (PACH)

Financial Services | Shell Companies

Today's Price

$10.33

Today's Fair Value

$9.63 -6.78%

Margin of Safety

-7.27%

Projected Value (5Y)

$15.51 +50.15%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 684276.11% | CAGR (5y): 1143536.46%

Diluted Shares Growth Rate

Regression: 0% | CAGR (5y): 245653.42%

Dividend Growth Rate

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

Exit Price Multiple

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

Discount Rate