DCF Calculator

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

Soulpower Acquisition Corp. (SOUL)

Financial Services | Shell Companies

Today's Price

$10.47

Today's Fair Value

$7.14 -31.81%

Margin of Safety

-46.64%

Projected Value (5Y)

$11.50 +9.84%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 2.12% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: 0% | CAGR (5y): -36.26%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.06x)

Discount Rate