DCF Calculator

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

Legato Merger Corp. III (LEGT)

Financial Services | Financial - Conglomerates

Today's Price

$9.52

Today's Fair Value

$17.89 +87.92%

Margin of Safety

+46.79%

Projected Value (5Y)

$28.81 +202.63%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 4.24% | CAGR (5y): 4.27%

Diluted Shares Growth Rate

Regression: -10.47% | CAGR (5y): -10.45%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.3x)

Discount Rate