DCF Calculator

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

Rising Dragon Acquisition Corp. (RDAC)

Financial Services | Shell Companies

Today's Price

$5.63

Today's Fair Value

$0.70 -87.57%

Margin of Safety

-704.29%

Projected Value (5Y)

$1.13 -79.93%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: -59.47% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: 0% | CAGR (5y): 96.79%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.27x)

Discount Rate