DCF Calculator

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

A SPAC III Acquisition Corp. (ASPC)

Financial Services | Shell Companies

Today's Price

$10.51

Today's Fair Value

$4.21 -59.94%

Margin of Safety

-149.64%

Projected Value (5Y)

$6.78 -35.49%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: -46.28% | CAGR (5y): -56.38%

Diluted Shares Growth Rate

Regression: 0% | CAGR (5y): -35.46%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.32x)

Discount Rate