DCF Calculator

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

Crane Harbor Acquisition Corp. II Class A Ordinary Shares (CRAN)

Financial Services | Shell Companies

Today's Price

$10.13

Today's Fair Value

$7.44 -26.55%

Margin of Safety

-36.16%

Projected Value (5Y)

$11.99 +18.36%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 3.46% | 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: 1.4x)

Discount Rate