DCF Calculator

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

Translational Development Acquisition Corp. (TDAC)

Financial Services | Shell Companies

Today's Price

$10.87

Today's Fair Value

$8.70 -19.96%

Margin of Safety

-24.94%

Projected Value (5Y)

$14.01 +28.89%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 852.8% | CAGR (5y): 755.22%

Diluted Shares Growth Rate

Regression: 54.45% | CAGR (5y): 62.03%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.04x)

Discount Rate