DCF Calculator

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

Crown Reserve Acquisition Corp. I (CRAC)

Financial Services | Shell Companies

Today's Price

$10.29

Today's Fair Value

$19.66 +91.06%

Margin of Safety

+47.66%

Projected Value (5Y)

$31.67 +207.77%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 4715598.32% | CAGR (5y): 842608.38%

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: 1.06x)

Discount Rate