DCF Calculator

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

Drugs Made In America Acquisition II Corp. Ordinary Shares (DMII)

Financial Services | Financial - Conglomerates

Today's Price

$10.20

Today's Fair Value

$7.51 -26.37%

Margin of Safety

-35.82%

Projected Value (5Y)

$12.10 +18.63%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 3.64% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: 0% | CAGR (5y): -79.14%

Dividend Growth Rate

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

Exit Price Multiple

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

Discount Rate