DCF Calculator

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

BHAV Acquisition Corp Class A Ordinary Shares (BHAV)

Financial Services | Shell Companies

Today's Price

$10.13

Today's Fair Value

$0.60 -94.08%

Margin of Safety

-1588.33%

Projected Value (5Y)

$0.96 -90.52%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Defaulting to baseline growth (2.5%).

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: 161.03x)

Discount Rate