DCF Calculator

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

Perimeter Acquisition Corp. I Class A Ordinary Shares (PMTR)

Financial Services | Shell Companies

Today's Price

$10.41

Today's Fair Value

$7.73 -25.74%

Margin of Safety

-34.67%

Projected Value (5Y)

$12.45 +19.6%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 3.5% | 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: 1.07x)

Discount Rate