DCF Calculator

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

Andretti Acquisition Corp. II (POLE)

Financial Services | Shell Companies

Today's Price

$10.75

Today's Fair Value

$5.01 -53.4%

Margin of Safety

-114.57%

Projected Value (5Y)

$8.07 -24.93%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 3.67% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: 0% | CAGR (5y): 98.22%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.31x)

Discount Rate