DCF Calculator

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

OTG Acquisition Corp. I Class A Ordinary Share (OTGA)

Financial Services | Shell Companies

Today's Price

$10.26

Today's Fair Value

$0.07 -99.32%

Margin of Safety

-14557.14%

Projected Value (5Y)

$0.11 -98.93%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: -100% | 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: 191.34x)

Discount Rate