DCF Calculator

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

Tavia Acquisition Corp. (TAVI)

Financial Services | Shell Companies

Today's Price

$10.83

Today's Fair Value

$6.18 -42.94%

Margin of Safety

-75.24%

Projected Value (5Y)

$9.95 -8.13%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 1612.94% | CAGR (5y): 526.01%

Diluted Shares Growth Rate

Regression: 0% | CAGR (5y): 91.6%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.39x)

Discount Rate