DCF Calculator

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

BTC Development Corp. Class A Ordinary Shares (BDCI)

Financial Services | Shell Companies

Today's Price

$10.17

Today's Fair Value

$16.27 +59.98%

Margin of Safety

+37.49%

Projected Value (5Y)

$26.21 +157.72%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 2.92% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: -53.73% | CAGR (5y): -53.68%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.05x)

Discount Rate