Atlas Crest Investment Corp. (ACIC) Two-Stage Excess Return Model - Discounting Cash Flows
Atlas Crest Investment Corp.
ACIC (NYSE)

Estimated Value

USD

Market Price USD

* Values are not guaranteed, please do your own
research before making investment decisions.

Two-Stage Excess Return Model

Used to estimate the value of companies based on two stages of growth. An initial period of high growth, represented by [Sum of discounted excess returns in Growth Stage], followed by a period of stable growth, represented by [Discounted excess return in terminal stage]. Excess Return models are better suited to calculate the intrinsic value of a financial company than an enterprise valuation model (such as the Discounted Free Cash Flow Model).

Read more: GitHub Documentation

Interactive Assumptions

Results

Estimated Value 3.2 USD
Book value of equity invested 4.89 USD
Sum of discounted excess returns in Growth Stage -1.09 USD
Terminal stage EPS 0.008 USD
Terminal stage Book Value -0.03 USD
Terminal stage Equity Cost -0.001 USD
Discounted excess return in terminal stage -0.598 USD
Excess Returns in the Terminal Stage -0.691 USD
Terminal Cost of Equity (the discount rate) 2.93%
Terminal year's excess return 0.009 USD
Average historical Return on Equity -27.91%
Average historical Payout Ratio -456.6%
Payout Ratio in stable stage 115.3%
Yield of the U.S. 10 Year Treasury Bond 4.26%

Historical and Forecasted Data

In USD

Edit Chart Values 2025 2026 2027 2028 2029

amounts of USD except for #

2024 LTM 2025 2026 2027 2028 2029
Beginning Book Value 3.87 4.93 4.93 -1.15 -0.098 -0.04 -0.029
Ending Book Value 4.93 4.89 -1.15 -0.098 -0.04 -0.029 -0.03
EPS 1.58 -1.49 -1.38 0.322 0.027 0.011 0.008
Return on Equity 44.87% -29.68% -27.91% -27.91% -27.91% -27.91% -27.91%
Dividend per Share
0.5 4.71 -0.734 -0.031 0.0 0.009
Payout Ratio -342.2% -33.56% -342.2% -227.8% -113.5% 0.897% 115.3%
Retained Earnings
-1.99 -6.08 1.06 0.058 0.011 -0.001
Equity Cost 0.113 0.144 0.144 -0.034 -0.003 -0.001 -0.001
Cost of Equity 2.93% 2.93% 2.93% 2.93% 2.93% 2.93% 2.93%
Excess Return 1.47 -1.63 -1.52 0.356 0.03 0.012 0.009
Discounted Excess Return
-1.48 0.336 0.028 0.011 0.008

amounts of USD except for #

Average LTM 2024 2023 2022 2021 2020 2019 2018 2017 2016 2015
Net Income -17.89 -69.95 75.72 309.9 -468 -57.92 -0.131 -29.87 0.29 10.14 5.7 27.36
Total Stockholders Equity 294 260.9 235.7 168.8 -180.2 312.4 395.8 503.1 520.2 537.1 241.3 239.2
Return on Equity -27.9% -29.68% 44.87% -172% -149.8% -14.64% -0.026% -5.74% 0.054% 4.2% 2.38% 13.43%
Dividends Paid to Common Shareholders 9.83 26.69
2.58 10.31 10.29 10.26 10.24 8.92 4.93 4.24
Payout Ratio -435.8% -33.56% -342.2% -342.2% -0.552% -17.78% -7,742% -34.29% 3,529% 88.89% 85.19% 15.5%
Shares Outstanding 39.9 53.37 47.83 43.6 43.05 42.95 42.86 42.76 42.65 37.15 21.42 21.22
Earnings per Share -0.353 -1.49 1.58 7.11 -10.87 -1.35 -0.003 -0.7 0.007 0.27 0.27 1.29
Dividend per Share 0.243 0.5
0.06 0.24 0.24 0.24 0.24 0.24 0.23 0.2
Dividend Growth Rate -7.66%
-75% 0% 0% 0% 0% 4.35% 15% 25%
Book Value 7.91 4.89 4.93 3.87 -4.19 7.27 9.23 11.77 12.2 14.46 11.27 11.27
discounting cash flows home logo

Discounting Cash Flows

Are you finding our services helpful? Review us on trustpilot logo Trustpilot
Have a question? Contact us