DCF Calculator

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

Renatus Tactical Acquisition Corp I Class A Ordinary Shares (RTAC)

Financial Services | Shell Companies

Today's Price

$10.46

Today's Fair Value

$7.71 -26.29%

Margin of Safety

-35.67%

Projected Value (5Y)

$12.42 +18.74%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 3.39% | 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: 1.05x)

Discount Rate