DCF Calculator

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

Columbus Circle Capital Corp I Class A Ordinary Shares (CCCM)

Financial Services | Shell Companies

Today's Price

$10.34

Today's Fair Value

$5.70 -44.87%

Margin of Safety

-81.40%

Projected Value (5Y)

$9.18 -11.22%

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: 0.8x)

Discount Rate