DCF Calculator

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

Texas Ventures Acquisition III Corp (TVA)

Financial Services | Shell Companies

Today's Price

$10.56

Today's Fair Value

$10.72 +1.52%

Margin of Safety

+1.49%

Projected Value (5Y)

$17.26 +63.45%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 4.27% | 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: 1.4x)

Discount Rate