DCF Calculator

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

Twelve Seas Investment Company II (TWLV)

Financial Services | Shell Companies

Today's Price

$10.10

Today's Fair Value

$1.38 -86.34%

Margin of Safety

-631.88%

Projected Value (5Y)

$2.22 -78.02%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: -17.31% | CAGR (5y): -12.78%

Diluted Shares Growth Rate

Regression: 12.45% | CAGR (5y): 25.58%

Dividend Growth Rate

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

Exit Price Multiple

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

Discount Rate