DCF Calculator

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

Range Capital Acquisition Corp II Class A Ordinary Shares (RNGT)

Financial Services | Shell Companies

Today's Price

$10.21

Today's Fair Value

$7.44 -27.13%

Margin of Safety

-37.23%

Projected Value (5Y)

$11.99 +17.43%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 3.38% | 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: 1.02x)

Discount Rate