DCF Calculator

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

Quantumsphere Acquisition Corp. Units (QUMSU)

Financial Services | Shell Companies

Today's Price

$10.38

Today's Fair Value

$2.39 -76.97%

Margin of Safety

-334.31%

Projected Value (5Y)

$3.85 -62.91%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 2.76% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: 0% | CAGR (5y): 154.94%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.68x)

Discount Rate