DCF Calculator

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

Stellar V Capital Corp. Class A Ordinary Shares (SVCC)

Financial Services | Shell Companies

Today's Price

$10.77

Today's Fair Value

$9.97 -7.43%

Margin of Safety

-8.02%

Projected Value (5Y)

$16.05 +49.03%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 8105.11% | CAGR (5y): 18738.98%

Diluted Shares Growth Rate

Regression: 0% | CAGR (5y): 134.89%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.07x)

Discount Rate