DCF Calculator

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

Lake Superior Acquisition Corp. (LKSP)

Financial Services | Shell Companies

Today's Price

$10.29

Today's Fair Value

$19.24 +86.98%

Margin of Safety

+46.52%

Projected Value (5Y)

$30.98 +201.07%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 35731.86% | CAGR (5y): 22562.33%

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