DCF Calculator

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

Quetta Acquisition Corporation (QETA)

Financial Services | Shell Companies

Today's Price

$11.67

Today's Fair Value

$48.05 +311.74%

Margin of Safety

+75.71%

Projected Value (5Y)

$77.38 +563.07%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 893.13% | CAGR (5y): 835.53%

Diluted Shares Growth Rate

Regression: -33.13% | CAGR (5y): -33.09%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.35x)

Discount Rate