DCF Calculator

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

Southport Acquisition Corp. II (PORT-UN)

Financial Services | Shell Companies

Today's Price

$9.95

Today's Fair Value

$1.12 -88.74%

Margin of Safety

-788.39%

Projected Value (5Y)

$1.81 -81.81%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 234.9% | CAGR (5y): 521.02%

Diluted Shares Growth Rate

Regression: 553.73% | CAGR (5y): 1103.22%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.04x)

Discount Rate