DCF Calculator

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

GigCapital9 Corp. Class A Ordinary Share (GIX)

Financial Services | Shell Companies

Today's Price

$10.01

Today's Fair Value

$18.88 +88.61%

Margin of Safety

+46.98%

Projected Value (5Y)

$30.41 +203.8%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 246.59% | CAGR (5y): 236.8%

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: 1.41x)

Discount Rate