DCF Calculator

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

Calisa Acquisition Corp (ALIS)

Financial Services | Financial - Conglomerates

Today's Price

$8.08

Today's Fair Value

$19.29 +138.74%

Margin of Safety

+58.11%

Projected Value (5Y)

$31.07 +284.53%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 4753.54% | CAGR (5y): 2460.13%

Diluted Shares Growth Rate

Regression: 0% | CAGR (5y): -86.35%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.99x)

Discount Rate