DCF Calculator

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

Churchill Capital Corp XI Units (CCXIU)

Financial Services | Financial - Conglomerates

Today's Price

$9.00

Today's Fair Value

$3.91 -56.56%

Margin of Safety

-130.18%

Projected Value (5Y)

$6.30 -30%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: -54.97% | 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: 2.95x)

Discount Rate