DCF Calculator

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

StoneBridge Acquisition II Corporation (APAC)

Financial Services | Shell Companies

Today's Price

$10.30

Today's Fair Value

$7.15 -30.58%

Margin of Safety

-44.06%

Projected Value (5Y)

$11.52 +11.84%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 2.53% | 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: 1.38x)

Discount Rate