DCF Calculator

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

KRAKacquisition Corp Unit (KRAQU)

Financial Services | Shell Companies

Today's Price

$10.13

Today's Fair Value

$19.21 +89.63%

Margin of Safety

+47.27%

Projected Value (5Y)

$30.94 +205.43%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 47228294.72% | CAGR (5y): 0%

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: 1.06x)

Discount Rate