DCF Calculator

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

LightWave Acquisition Corp. (LWAC)

Financial Services | Shell Companies

Today's Price

$10.39

Today's Fair Value

$7.58 -27.05%

Margin of Safety

-37.07%

Projected Value (5Y)

$12.20 +17.42%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 3.54% | 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: 1.02x)

Discount Rate