DCF Calculator

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

Westin Acquisition Corp (WSTN)

Financial Services | Shell Companies

Today's Price

$10.25

Today's Fair Value

$1.57 -84.68%

Margin of Safety

-552.87%

Projected Value (5Y)

$2.53 -75.32%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: -9.67% | CAGR (5y): -14.89%

Diluted Shares Growth Rate

Regression: 0% | CAGR (5y): -46.82%

Dividend Growth Rate

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

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.9x)

Discount Rate