DCF Calculator

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

New America Acquisition I Corp. (NWAX)

Financial Services | Shell Companies

Today's Price

$10.04

Today's Fair Value

$10.16 +1.2%

Margin of Safety

+1.18%

Projected Value (5Y)

$16.37 +63.05%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 2.27% | 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: 1.44x)

Discount Rate