DCF Calculator

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

Tribeca Strategic Acquisition Corp. (BID)

Financial Services | Shell Companies

Today's Price

$9.92

Today's Fair Value

$4.60 -53.63%

Margin of Safety

-115.65%

Projected Value (5Y)

$7.41 -25.3%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: -14.29% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: -9.17% | CAGR (5y): -9.3%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 13.67x (Historical 5y: 3.39x)

Discount Rate