DCF Calculator

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

GSR IV Acquisition Corp. Class A ordinary share (GSRF)

Financial Services | Shell Companies

Today's Price

$10.29

Today's Fair Value

$7.38 -28.28%

Margin of Safety

-39.43%

Projected Value (5Y)

$11.88 +15.45%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 3.2% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: 0% | CAGR (5y): -7.09%

Dividend Growth Rate

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

Exit Price Multiple

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

Discount Rate