DCF Calculator

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

Wintergreen Acquisition Corp. (WTG)

Financial Services | Shell Companies

Today's Price

$10.67

Today's Fair Value

$7.36 -31.02%

Margin of Safety

-44.97%

Projected Value (5Y)

$11.86 +11.15%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 2.87% | 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: 0.97x)

Discount Rate