DCF Calculator

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

Silicon Valley Acquisition Corp. Class A Ordinary Shares (SVAQ)

Financial Services | Shell Companies

Today's Price

$10.15

Today's Fair Value

$19.79 +94.98%

Margin of Safety

+48.71%

Projected Value (5Y)

$31.87 +213.99%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 18.68% | 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: 1.38x)

Discount Rate