DCF Calculator

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

Flag Ship Acquisition Corporation (FSHP)

Financial Services | Shell Companies

Today's Price

$11.34

Today's Fair Value

$1.25 -88.98%

Margin of Safety

-807.20%

Projected Value (5Y)

$2.01 -82.28%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: -53.17% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: 7.6% | CAGR (5y): -6.69%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.32x)

Discount Rate