DCF Calculator

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

Alussa Energy Acquisition Corp. II (ALUB)

Financial Services | Shell Companies

Today's Price

$10.15

Today's Fair Value

$3.66 -63.94%

Margin of Safety

-177.32%

Projected Value (5Y)

$5.89 -41.97%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 3.31% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: 0% | CAGR (5y): 62.47%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.31x)

Discount Rate