Logo Spółki Andretti Acquisition Corp. II: Wartość Wewnętrzna vs. Aktualna cena

Do wyliczenia wartości wewnętrznej spółek stosujemy 4 metody:

Finanse
Rachunek zysków i strat
Bilans
Przepływy pieniężne
Prognozy
Statystyki
Dywidendy
Rekomendacje
Modele wyceny
Wskaźniki
Analiza techniczna

Aktualna cena: 10.42
Wartość godziwa DCF: -
Monte Carlo (mediana scenariuszy): -
Wycena zdyskontowanych dywidend: -
Wycena porównawcza (wskaźnikowa): -

Kliknij poniżej aby rozwinąć i zobaczyć szczegóły


Brak wyceny
-->
Kalkulacja wyceny (mln)
Wartość firmy (EV) -
Dług netto -
Gotówka -
Udziały mniejszościowe -
Ilość akcji -
Wartość godziwa firmy -
Wartość godziwa akcji -
Kalkulacja WACC - koszt kapitału
Stopa wolna od ryzyka -
Premia rynkowa -
Beta -
Udział kapitału własnego -
Udział długu -
Koszt kapitału własnego -
Koszt długu -
WACC -

Brak modelowania Monte Carlo

Metoda mnożnikowa – opiera się na porównaniu mnożników firm z branży, w której działa wyceniana spółka (np. EV/EBITDA, P/E, P/BV). Metoda ta bardzo dobrze odzwierciedla bieżący stan rynku, wymaga mniejszej liczby założeń oraz jest prostsza w zastosowaniu. Do jej wad można zaliczyć dużą podatność wyceny na zmienność cen porównywanych spółek, subiektywny dobór porównywalnych firm oraz uproszczenie obrazu spółki prowadzące do pominięcia bardzo istotnych parametrów (np. przewaga konkurencyjna, tempo wzrostu, poziom rentowności, strukturę zadłużenia).


EV/EBITDA TTM P/E TTM P/B TTM
Mediana dla branży - - -
Andretti Acquisition Corp. II - - -
Mediana / Andretti Acquisition Corp. II - - -


Pozostałe spółki z branży Shell Companies
Nazwa firmy Symbol Kapitalizacja (mln $) EV/EBITDA P/E P/B Giełda
Concord Acquisition Corp II CNDA 80 -38.6 -0.0 -0.0 New York Stock Exchange
Blockchain Coinvestors Acquisition Corp. I BCSAU 149 -88.7 34.6 8.2 NASDAQ Global Market
Portage Fintech Acquisition Corporation PFTAU 85 -48.0 130.2 -23.6 NASDAQ Capital Market
Blue Ocean Acquisition Corp. BOCN 71 -41.9 -42.2 -4.4 NASDAQ Global Market
ClimateRock CLRC 56 -40.8 -101.3 1.2 NASDAQ Global Market
New Providence Acquisition Corp. II NPAB 76 -56.2 -279.9 -15.7 NASDAQ Global Market
Flag Ship Acquisition Corp. Unit FSHPU 104 -97.9 34.0 1.0 Nasdaq
byNordic Acquisition Corporation BYNO 93 -71.6 -17.7 -9.3 NASDAQ Global Market
GP-Act III Acquisition Corp. GPATU 375 -563.4 24.0 1.1 NASDAQ Global Market
CF Acquisition Corp. VII CFFS 115 42.5 -29.4 2.5 NASDAQ Capital Market
Integrated Rail and Resources Acquisition Corp. IRRX 98 -14.2 -3.6 -1.4 New York Stock Exchange
Alchemy Investments Acquisition Corp 1 ALCYU 51 -40.5 20.9 10.4 NASDAQ Global Market
ShoulderUp Technology Acquisition Corp. SUAC 187 -36.1 -34.2 -15.8 New York Stock Exchange
Clover Leaf Capital Corp. CLOE 62 -74.8 -95.7 30.7 NASDAQ Capital Market
Cartesian Growth Corporation II RENE 153 -142.7 21.5 -3.8 NASDAQ Global Market
International Media Acquisition Corp. IMAQ 72 -82.5 -193.8 -6.2 NASDAQ Capital Market
AI TRANSPORTATION ACQUISITION CORP Ordinary shares AITR 86 662.3 50.1 -64.0 Nasdaq
Thunder Bridge Capital Partners IV Inc. THCPW 116 -169.6 -539.7 -17.6 NASDAQ Global Market
Maquia Capital Acquisition Corporation MAQC 59 -54.2 83.6 -8.5 NASDAQ Capital Market
Hennessy Capital Investment Corp. VI HCVI 167 -7.8 -21.1 47.1 NASDAQ Global Market
Graf Global Corp. GRAF 302 -342.7 24.8 -25.1 New York Stock Exchange Arca
Helix Acquisition Corp. II Class A Ordinary Shares HLXB 233 -56.1 49.3 -32.0 Nasdaq
Technology & Telecommunication Acquisition Corporation TETE 75 -71.8 402.0 -20.8 NASDAQ Global Market
Pearl Holdings Acquisition Corp PRLH 81 -113.7 -54.7 -5.8 NASDAQ Global Market
Symbotic Inc. SYM 27,373 -480.1 -314.3 23.6 NASDAQ Global Market
Nabors Energy Transition Corp. II Class A Ordinary Shares NETD 431 -125.7 54.7 1.3 NASDAQ
Colombier Acquisition Corp. CLBR 102 -22.9 -130.7 34.7 New York Stock Exchange
Evergreen Corporation EVGR 96 -48.5 84.2 5.7 NASDAQ Global Market
Patria Latin American Opportunity Acquisition Corp. PLAO 122 -6.6 -2.7 -1.6 NASDAQ Global Market
DT Cloud Star Acquisition Corporation DTSQU 92 249.5 28.1 1.0 Nasdaq
Lionheart Holdings CUB 322 -1,038.7 33.3 1.0 NASDAQ Global Market
Global Blockchain Acquisition Corp. GBBK 63 -85.9 -603.5 22.4 NASDAQ Global Market
Healthcare AI Acquisition Corp. HAIAW 59 -93.5 139.9 19.7 NASDAQ Global Market
Battery Future Acquisition Corp. BFAC 154 160.6 34.4 -212.0 New York Stock Exchange
Keen Vision Acquisition Corporation KVACU 107 13.8 35.6 1.8 NASDAQ Global Market
Agriculture & Natural Solutions Acquisition Corporation Class A Ordinary Shares ANSC 469 -41.3 79.8 1.3 Nasdaq
Portage Fintech Acquisition Corporation PFTA 85 -48.0 130.2 -23.6 NASDAQ Capital Market
Insight Acquisition Corp. /DE INAQU 62 10.0 35.4 -13.0 New York Stock Exchange
Central Plains Bancshares, Inc. Common Stock CPBI 65 13.9 15.6 0.7 NASDAQ
GP-Act III Acquisition Corp. GPAT 381 -568.1 29.6 1.3 NASDAQ
Hennessy Capital Investment Corp. VI HCVIW 167 -7.8 -21.1 47.1 NASDAQ Global Market
Burtech Acquisition Corp. BRKHW 177 -1.1 -6.7 -253.5 NASDAQ Global Market
Valuence Merger Corp. I VMCAU 87 93.9 12.7 -1.7 NASDAQ Global Market
Canna-Global Acquisition Corp CNGLU 91 -66.4 -273.9 87.0 NASDAQ Global Market
APx Acquisition Corp. I APXI 113 -56.6 -2.4 -1.7 NASDAQ Global Market
Investcorp India Acquisition Corp IVCA 95 -221.1 -25.3 -1.3 NASDAQ Global Market
Ares Acquisition Corporation II AACT 706 -76.4 43.4 1.3 New York Stock Exchange
PowerUp Acquisition Corp. PWUPU 72 -5.3 -28.2 -47.4 NASDAQ Global Market
FutureTech II Acquisition Corp. FTII 53 -29.0 -26.8 111.4 NASDAQ Global Market
Chain Bridge I CBRG 77 -57.8 -54.7 -1.9 NASDAQ Global Market
Keen Vision Acquisition Corporation Ordinary Shares KVAC 108 13.8 35.6 1.8 NASDAQ
Clover Leaf Capital Corp. CLOEU 55 -74.8 -95.7 30.7 NASDAQ Capital Market
IB Acquisition Corp. Common Stock IBAC 166 -245.0 46.2 1.4 NASDAQ
Global Lights Acquisition Corp Ordinary Shares GLAC 97 -207.1 10.4 0.3 NASDAQ
Southport Acquisition Corporation PORT 171 -49.6 -39.9 -26.8 New York Stock Exchange
Spark I Acquisition Corp. Unit SPKLU 94 -72.3 74.6 1.7 NASDAQ
OCA Acquisition Corp. OCAX 78 -91.8 305.2 2.4 NASDAQ Capital Market
Springwater Special Situations Corp. SWSS 52 -43.0 68.4 0.3 NASDAQ Capital Market
Integrated Wellness Acquisition Corp WEL 85 -40.9 -54.4 -4.1 New York Stock Exchange
Investcorp Europe Acquisition Corp I IVCB 109 3.8 9.9 19.0 NASDAQ Global Market
AdvancedAdvT Limited ADVT.L 367 38.8 28.4 2.2 London Stock Exchange
Evergreen Corporation EVGRU 96 -48.5 84.2 5.7 NASDAQ Global Market
Plum Acquisition Corp. III PLMJ 112 -35.0 -2.7 -1.7 NASDAQ Capital Market
Technology & Telecommunication Acquisition Corporation TETEU 75 -71.8 402.0 -20.8 NASDAQ Global Market
NorthView Acquisition Corporation NVACR 78 -6.4 -0.0 -0.0 NASDAQ Global Market
OCA Acquisition Corp. OCAXU 78 -91.8 305.2 2.4 NASDAQ Capital Market
Newbury Street Acquisition Corporation NBST 57 21.2 1,304.2 7.8 NASDAQ Capital Market
Iron Horse Acquisitions Corp. Common Stock IROH 101 -49.7 239.6 -64.6 Nasdaq
Spark I Acquisition Corp. Class A Ordinary Share SPKL 95 -72.3 74.6 1.7 NASDAQ
A SPAC III Acquisition Corp. ASPCU 82 -77.7 144.6 43.8 NASDAQ
Burtech Acquisition Corp. BRKHU 177 -1.1 -6.7 -253.5 NASDAQ Global Market
Burtech Acquisition Corp. BRKH 177 -1.1 -6.7 -253.5 NASDAQ Global Market
DP Cap Acquisition Corp I DPCSW 91 -93.5 -78.9 -1.4 NASDAQ Global Market
Blue Ocean Acquisition Corp. BOCNU 71 -41.9 -42.2 -4.4 NASDAQ Global Market
Trajectory Alpha Acquisition Corp. TCOA 76 -53.9 590.2 1.3 New York Stock Exchange
Granite Ridge Resources, Inc GRNT 749 1.8 23.1 1.2 New York Stock Exchange
Bayview Acquisition Corp Class A Ordinary Shares BAYA 61 -45.7 46.9 2.6 Nasdaq
Unusual Machines, Inc. UMAC 354 -9.6 -6.1 4.7 American Stock Exchange
Cartica Acquisition Corp CITE 83 -37.4 5.1 -1.8 NASDAQ Global Market
Inflection Point Acquisition Corp. II IPXX 91 -19.9 -11.4 39.6 NASDAQ Global Market
Goal Acquisitions Corp. PUCKU 98 -83.4 -48.6 -7.7 NASDAQ Capital Market
Springwater Special Situations Corp. SWSSW 52 -43.0 68.4 0.3 NASDAQ Capital Market
Goal Acquisitions Corp. PUCK 96 -83.4 -48.6 -7.7 NASDAQ Capital Market
Oak Woods Acquisition Corporation OAKU 64 -44.6 357,332.2 0.6 NASDAQ Capital Market
Everest Consolidator Acquisition Corporation MNTN 1,547 -44.2 -111.3 25.7 New York Stock Exchange
DP Cap Acquisition Corp I DPCS 91 -93.5 -78.9 -1.4 NASDAQ Global Market
Colombier Acquisition Corp. CLBR-UN 90 -1.7 -1.7 3.5 New York Stock Exchange
RCF Acquisition Corp. RCFA 121 413.0 117.5 -21.6 New York Stock Exchange
PowerUp Acquisition Corp. PWUP 72 -5.3 -28.2 -47.4 NASDAQ Global Market
Gores Holdings IX, Inc. GHIX 195 -124.2 92.4 5.1 NASDAQ Global Market
Insight Acquisition Corp. INAQ 62 10.0 35.4 -13.0 New York Stock Exchange
Israel Acquisitions Corp ISRL 80 19.8 59.0 38.5 NASDAQ Global Market
Swiftmerge Acquisition Corp. IVCP 72 -0.0 -0.0 8.2 NASDAQ Global Market
PowerUp Acquisition Corp. PWUPW 72 -5.3 -28.2 -47.4 NASDAQ Global Market
Blockchain Coinvestors Acquisition Corp. I BCSA 149 -88.7 34.6 8.2 NASDAQ Global Market
International Media Acquisition Corp. IMAQU 71 -82.5 -193.8 -6.2 NASDAQ Capital Market
Athena Technology Acquisition Corp. II ATEK 101 -39.3 -30.9 -6.4 New York Stock Exchange
Spring Valley Acquisition Corp. II SVII 120 -161.9 49.6 5.0 NASDAQ Global Market
Swiftmerge Acquisition Corp. IVCPW 72 -34.3 -13.4 5.4 NASDAQ Global Select
Horizon Space Acquisition I Corp. Ordinary Shares HSPO 51 22.6 31.2 1.6 NASDAQ Global Market
GigCapital4, Inc. GIG 345 199.1 61.6 1.7 New York Stock Exchange
Viveon Health Acquisition Corp. VHAQ 66 32.1 -251.1 36.7 American Stock Exchange
Target Global Acquisition I Corp. TGAA 81 -27.1 -6.7 2.1 NASDAQ Global Market
Trailblazer Merger Corporation I TBMC 52 -44.8 -52.1 2.6 NASDAQ Global Market
Valuence Merger Corp. I VMCA 87 93.9 12.7 -1.7 NASDAQ Global Market
Flag Ship Acquisition Corporation FSHP 93 -296.8 34.0 1.0 NASDAQ
Metals Acquisition Corp MTAL 1,001 5.1 -11.5 1.7 New York Stock Exchange
Launch One Acquisition Corp. LPAA 300 -292.8 44.3 1.3 NASDAQ Global Market
Future Vision II Acquisition Corp. FVNNU 79 -457.5 64.6 1.3 NASDAQ
Aldel Financial II Inc. ALDFU 312 -773.1 36.7 231.7 NASDAQ Global Select
Melar Acquisition Corp. I MACI 227 199.5 8.1 0.4 NASDAQ Global Market
M3-Brigade Acquisition V Corp. Units MBAVU 280 -242.8 0.1 0.0 NASDAQ
GP-Act III Acquisition Corp. GPATW 303 -568.1 29.6 1.3 NASDAQ
ACG Acquisition Company Limited ACG.L 14,024 3,366.5 -888.2 155.9 London Stock Exchange
Cohen Circle Acquisition Corp. I CCIRU 461 -130.4 28.5 0.5 NASDAQ Global Market
Future Vision II Acquisition Corp. FVN 79 -457.5 64.6 1.3 NASDAQ Global Market
Perceptive Capital Solutions Corp Class A Ordinary Shares PCSC 117 -144.1 35.9 -51.6 NASDAQ
Rising Dragon Acquisition Corp. RDACU 81 -129.9 67.6 1.3 NASDAQ Global Market
Launch Two Acquisition Corp. LPBBU 301 -752.9 65.7 -29.4 NASDAQ Global Market
Vine Hill Capital Investment Corp. VCIC 301 -225.4 50.9 1.4 NASDAQ Global Market
RF Acquisition Corp II Ordinary Shares RFAI 159 354.0 35.7 1.4 NASDAQ
Charlton Aria Acquisition Corporation CHARU 132 -382.9 58.5 -55.6 NASDAQ Global Market
Centurion Acquisition Corp. Unit ALFUU 373 -605.1 28.6 1.3 NASDAQ
learnd SE LRND.DE 54 3.1 0.0 0.0 XETRA
EVe Mobility Acquisition Corp EVE 163 62.0 147.9 1.6 New York Stock Exchange
Iron Horse Acquisitions Corp. Unit IROHU 76 -49.7 239.6 -64.6 NASDAQ
RF Acquisition Corp II Unit RFAIU 159 -18.2 -28.4 1.4 NASDAQ
M3-Brigade Acquisition V Corp. Class A Ordinary shares MBAV 379 -261.8 36.6 1.3 NASDAQ
YHN Acquisition I Limited Unit YHNAU 81 -95.8 58.6 1.0 NASDAQ
Cayson Acquisition Corp Ordinary shares CAPN 81 -5,108.4 61.4 1.4 NASDAQ Global Select
Legato Merger Corp. III LEGT 277 -300.5 30.6 1.3 American Stock Exchange
Ondo InsurTech Plc ONDO.L 57 -14.1 -9.7 -6.8 London Stock Exchange
SK Growth Opportunities Corporation SKGR 180 -71.1 37.8 1.3 NASDAQ Global Market
GSR III Acquisition Corp. GSRTU 388 -136.4 59.0 -26.2 NASDAQ Global Market
Willow Lane Acquisition Corp. WLACU 132 -739.6 69.0 -55.5 NASDAQ Global Market
SilverBox Corp IV SBXD 266 -195.5 30.9 -19.7 New York Stock Exchange
Vine Hill Capital Investment Corp. VCICU 328 -225.4 50.9 1.4 NASDAQ
Distoken Acquisition Corporation DIST 90 -48.3 -223.2 22.3 NASDAQ Global Market
Haymaker Acquisition Corp. III HYAC 326 -279.0 32.6 1.3 NASDAQ Capital Market
Launch One Acquisition Corp. Unit LPAAU 309 202.2 26.4 1.1 NASDAQ
Agriculture & Natural Solutions Acquisition Corporation Warrant ANSCW 511 -41.3 79.8 1.3 Nasdaq
Andretti Acquisition Corp. II POLE 307 150.0 40.2 -33.4 NASDAQ Global Market
Aimei Health Technology Co., Ltd Ordinary Share AFJK 69 -64.0 38.3 1.7 Nasdaq
Canna-Global Acquisition Corp CNGL 91 -66.4 -273.9 87.0 NASDAQ Global Market
Vine Hill Capital Investment Corp. VCICW 260 -135.7 1.1 0.0 NASDAQ Global Market
Churchill Capital Corp IX CCIXU 381 -123.6 37.1 1.3 NASDAQ
HCM II Acquisition Corp. Unit HONDU 330 -106.4 71.0 1.5 NASDAQ Global Market
Lionheart Holdings Unit CUBWU 316 170.7 23.8 -25.8 NASDAQ