DCF Calculator

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

Roman DBDR Acquisition Corp. II (DRDB)

Financial Services | Financial - Conglomerates

Today's Price

$10.74

Today's Fair Value

$10.13 -5.68%

Margin of Safety

-6.02%

Projected Value (5Y)

$16.32 +51.96%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 8.92% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: 0% | CAGR (5y): -17.67%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.01x)

Discount Rate