DCF Calculator

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

Spark I Acquisition Corp. Class A Ordinary Share (SPKL)

Financial Services | Shell Companies

Today's Price

$11.60

Today's Fair Value

$6.54 -43.62%

Margin of Safety

-77.37%

Projected Value (5Y)

$10.53 -9.22%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: -59.05% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: -12.02% | CAGR (5y): -14.78%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.72x)

Discount Rate