Spring Valley Acquisition Corp. III Class A Ordinary Shares

Spring Valley Acquisition Corp. III Class A Ordinary Shares

SVAC·NASDAQ

$10.60

-0.47%
Financial ServicesAsset Management

A special purpose acquisition company (blank check / SPAC) incorporated to effect a merger, share exchange, asset acquisition, or similar business combination. The IPO units include one Class A ordinary share plus fractional public warrants (1/3 of a warrant).

At a Glance

Live Snapshot
Market Cap$325.07M
EPS-0.0200
P/E Ratio-530.00
Earnings Date
Spring Valley Acquisition Corp. III Class A Ordinary Shares

Spring Valley Acquisition Corp. III Class A Ordinary Shares Fair Value Envelope

SVAC · NASDAQ

Our analysis suggests that SVAC has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $10.6, this represents a potential HIDDEN relative to our calculated worth for Spring Valley Acquisition Corp. III Class A Ordinary Shares.

Intrinsic Value
Current Price: $10.6

Owner Earnings Valuation Tool

Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation

Historical Financial Data

Base year metrics used for projections

$
%
$
%
$
$

Projection Settings

Forecast period and terminal assumptions

%
%

DCF Valuation Summary

Calculation flow from present value to intrinsic value per share

Present Value-$3.6M
+ Cash & Equivalents$2.6M
Firm Value-$1.0M
- Debt$0
Equity Value-$1.0M
/ Shares Outstanding30,666,667B
DCF Value-$0
OVERVALUED BY 100%

Owner Earnings Projections

Operating Cash Flow - Maintenance CapEx = Owner Earnings

Metric
Year 1
Year 2
Year 3
Year 4
Year 5
Year 6
Year 7
Year 8
Year 9
Year 10
Operating Cash Flow
-$421.1K
-$446.4K
-$473.2K
-$501.6K
-$531.7K
-$563.6K
-$597.4K
-$633.2K
-$671.2K
-$711.5K
Maintenance CapEx
-$0
-$0
-$0
-$0
-$0
-$0
-$0
-$0
-$0
-$0
Owner Earnings
-$421.1K
-$446.4K
-$473.2K
-$501.6K
-$531.7K
-$563.6K
-$597.4K
-$633.2K
-$671.2K
-$711.5K
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
-$389.9K
-$382.7K
-$375.6K
-$368.7K
-$361.9K
-$355.2K
-$348.6K
-$342.1K
-$335.8K
-$329.6K
Terminal Value represents 0.0% of Enterprise Value
Negative Owner Earnings
This company generates negative free cash flow. Consider adjusting maintenance CapEx percentage or check the financial data.