DCF Calculator

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

Starry Sea Acquisition Corp. (SSEA)

Financial Services | Asset Management

Today's Price

$10.35

Today's Fair Value

$40.71 +293.33%

Margin of Safety

+74.58%

Projected Value (5Y)

$65.56 +533.43%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: -11.78% | 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: 3.91x)

Discount Rate