A meaningful DCF fair value isn't available for Tribeca Strategic Acquisition Corp. (BID) — its free-cash-flow and net-debt profile makes a standard discounted-cash-flow model unreliable (common for loss-makers and high-net-debt or recently-public companies), and no analyst DCF is published. Explore your own assumptions with the editable model below.
Current Price
$9.91
Market-Implied Growth
N/A
Base-Case Model Value
N/A
Edit the assumptions to see how they change the estimated fair value. Opens seeded with TGM's data-driven base case for BID (growth from its own 5-year record, discount from its beta), so the sandbox starts where the scenarios above leave off. Illustrative model — not investment advice.
Base inputs: FCF $156.7M · 0.02B shares · net debt $473.8M
Estimated Fair Value
$155.34
+1467.5% vs $9.91
How the estimated fair value shifts with the discount rate (WACC) and terminal growth, holding your 5.0%/yr FCF growth and 10-year horizon fixed. Green = above today's $9.91; red = below. Your current case is outlined.
| WACC ↓ / Terminal → | 1.50% | 2.00% | 2.50% | 3.00% | 3.50% |
|---|---|---|---|---|---|
| 5.5% | $209 | $238 | $276 | $330 | $411 |
| 6.5% | $162 | $179 | $201 | $229 | $266 |
| 7.5% | $130 | $142 | $155 | $172 | $193 |
| 8.5% | $108 | $116 | $125 | $136 | $149 |
| 9.5% | $90.99 | $96.88 | $104 | $111 | $120 |
