DCF Calculator

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

Collective Acquisition Corp. (CCAQ)

Financial Services | Financial - Conglomerates

Today's Price

$10.58

Today's Fair Value

$10.34 -2.27%

Margin of Safety

-2.32%

Projected Value (5Y)

$16.65 +57.37%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 2.7% | 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: 1.46x)

Discount Rate