DCF Calculator

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

Tailwind 2.0 Acquisition Corp. Class A Ordinary Shares (TDWD)

Financial Services | Shell Companies

Today's Price

$10.14

Today's Fair Value

$9.72 -4.14%

Margin of Safety

-4.32%

Projected Value (5Y)

$15.66 +54.44%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 3.31% | 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: 1.39x)

Discount Rate