DCF Calculator

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

Pono Capital Four, Inc. (PONO)

Financial Services | Shell Companies

Today's Price

$10.03

Today's Fair Value

$7.06 -29.61%

Margin of Safety

-42.07%

Projected Value (5Y)

$11.37 +13.36%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Defaulting to baseline growth (2.5%).

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: 1.21x)

Discount Rate