DCF Calculator

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

Kochav Defense Acquisition Corp. (KCHV)

Financial Services | Shell Companies

Today's Price

$10.52

Today's Fair Value

$19.83 +88.5%

Margin of Safety

+46.95%

Projected Value (5Y)

$31.93 +203.52%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 52435.9% | CAGR (5y): 394528.8%

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: 1.03x)

Discount Rate