Loading...

Adit EdTech Acquisition Cor (NYSE:ADEX)

9.84 USD +0.01 USD ( +0.1% )
Watchlist Manager
Adit EdTech Acquisition Cor
NYSE:ADEX
Watchlist

DCF Value

Estimated DCF Value of one ADEX stock is 0.01 USD. Compared to the current market price of 9.84 USD, the stock is Overvalued by 100% .

Estimated DCF Value of one NYSE:ADEX stock is 0.01 USD. Compared to the current market price of 9.84 USD, the stock is Overvalued by 100% .

DCF valuation is one of two methods of placing a monetary value on a company; the other is Relative Valuation method. We use a combination of these two methods to calculate the Intrinsic Value of stock as accurately as possible.

Discount Rate
7.83%
Terminal Growth
0%
Growth Period
5 Years
Discount Rate
7.83%
Terminal Growth
0%
Growth Period
5 Years

You can change any inputs such as future revenue, margins, etc. using our DCF Operating Model block.

ADEX DCF Value
Base Case
0.01 USD
Overvaluation 100%
DCF Value
Price
A
Bear Case
Base Case
Bull Case
Open DCF Settings
Close DCF Settings
Adit EdTech Acquisition Cor Competitors:
DCF Valuation
DSAQ
Direct Selling Acquisition Corp
ALCC
AltC Acquisition Corp
FWAC
Fifth Wall Acquisition Corp III
IACC
Ion Acquisition Corp 3 Ltd
KVSA
Khosla Ventures Acquisition Co
GIIX
Gores Holdings VIII Inc
ROCG
Roth CH Acquisition IV Co
IPOD
Social Capital Hedosophia Holdings Corp. IV

Capital Structure

Capital Structure
Equity Waterfall

DCF Value 0 USD
+ Cash & Equivalents 462k USD
Firm Value 462k USD
- Debt 150k USD
Equity Value 312k USD
/ Shares Outstanding 34.5M
ADEX DCF Value 0.01 USD
Overvalued by 100%

DCF Operating Model

Discounted Cash Flow Model
DCF Value Calculation

Calculating DCF Value by forecasting future free cash flow and discounting it at the selected Discount Rate.

DCF Model Financials
Financials used in the DCF Model

Financials used as inputs to Discounted Cash Flow (DCF) valuation model to calculate the DCF value of one ADEX stock.

Sensitivity Analysis

Sensitivity Analysis
DCF Value Sensitivity Analysis

Analyze the possible values of the dcf value of the stock under various combinations of model inputs, such as Revenue Growth, Operating Margin, and Discount Rate.

See Also

Other Stocks

FAQ

What is DCF valuation?

Discounted Cash Flow (DCF) valuation is a method of estimating the current value of a company based on projected future cash flows adjusted for the time value of money.

DCF valuation is one of two methods of placing a monetary value on a company; the other is Relative Valuation method. We use a combination of these two methods to calculate the Intrinsic Value of stock as accurately as possible.

Read more
How is DCF value calculated?

Alpha Spread forecasts a company's future cash flow and estimates the appropriate discount rate to calculate the DCF value of a stock.

We incorporate all publicly available and unbiased company data into our DCF models.

Read more
What are valuation scenarios?

A stock has no absolute intrinsic value because the future is not predetermined.

We build several DCF models for different scenarios of the company's future so you can see a complete picture of the investment risks and opportunities.