DCF Calculator

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

Illumination Acquisition Corp I Class A Ordinary Shares (ILLU)

Financial Services | Financial - Conglomerates

Today's Price

$10.01

Today's Fair Value

$5.80 -42.06%

Margin of Safety

-72.59%

Projected Value (5Y)

$9.34 -6.69%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Defaulting to baseline growth (2.5%).

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: 0.86x)

Discount Rate