DCF Calculator

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

Welsbach Technology Metals Acquisition Corp. (WTMA)

Financial Services | Shell Companies

Today's Price

$7.50

Today's Fair Value

$n/a

Margin of Safety

n/a

Projected Value (5Y)

$n/a

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 84.31% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: -44.09% | CAGR (5y): -44.95%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.3x)

Discount Rate