DCF Calculator

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

Black Spade Acquisition III Co (BIII)

Financial Services | Shell Companies

Today's Price

$10.11

Today's Fair Value

$18.88 +86.75%

Margin of Safety

+46.45%

Projected Value (5Y)

$30.41 +200.79%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 15471904687275.89% | 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: 1.36x)

Discount Rate