DCF Calculator

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

Miluna Acquisition Corp Class A Ordinary Share (MMTX)

Financial Services | Financial - Conglomerates

Today's Price

$10.27

Today's Fair Value

$2.55 -75.17%

Margin of Safety

-302.75%

Projected Value (5Y)

$4.11 -59.98%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: -1.16% | 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: 31.95x)

Discount Rate