DCF Calculator

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

Real Asset Acquisition Corp. (RAAQ)

Financial Services | Shell Companies

Today's Price

$13.42

Today's Fair Value

$3.90 -70.94%

Margin of Safety

-244.10%

Projected Value (5Y)

$6.28 -53.2%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 3.58% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: 0% | CAGR (5y): 232420.54%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.06x)

Discount Rate