DCF Calculator

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

ChampionsGate Acquisition Corporation Class A Ordinary Share (CHPG)

Financial Services | Shell Companies

Today's Price

$10.54

Today's Fair Value

$19.78 +87.67%

Margin of Safety

+46.71%

Projected Value (5Y)

$31.85 +202.18%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 6377.42% | CAGR (5y): 6375.51%

Diluted Shares Growth Rate

Regression: 0% | CAGR (5y): -49.01%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.02x)

Discount Rate