DCF Calculator

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

1RT Acquisition Corp. (ONCH)

Financial Services | Shell Companies

Today's Price

$10.36

Today's Fair Value

$3.78 -63.51%

Margin of Safety

-174.07%

Projected Value (5Y)

$6.09 -41.22%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 3.52% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: 0% | CAGR (5y): 15%

Dividend Growth Rate

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

Exit Price Multiple

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

Discount Rate