DCF Calculator

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

Cantor Equity Partners V, Inc. Class A Ordinary Shares (CEPV)

Financial Services | Shell Companies

Today's Price

$10.22

Today's Fair Value

$11.34 +10.96%

Margin of Safety

+9.88%

Projected Value (5Y)

$18.27 +78.77%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 17789.08% | CAGR (5y): 12129.05%

Diluted Shares Growth Rate

Regression: 11.65% | CAGR (5y): 11.64%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.29x)

Discount Rate