US · CUB
Lionheart Holdings
- Sector
- Financial Services · Shell Companies
- Headquarters
- Miami, FL 33137
- Website
- lheartholdings.com
Price · as of 2024-12-31
$10.80
Market cap 325.99M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | — | — |
| Intrinsic Value(DCF) | — | — |
| Graham-Dodd Method(GD) | — | — |
| Graham Formula(GF) | — | — |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2010 | |||||
| 2011 | |||||
| 2012 | |||||
| 2013 | |||||
| 2014 | |||||
| 2015 | |||||
| 2016 | |||||
| 2017 | |||||
| 2018 | |||||
| 2019 | |||||
| 2020 | |||||
| 2021 | |||||
| 2022 | |||||
| 2023 | |||||
| 2024 | $10.22 |
AI valuation
Our deep-learning model estimates Lionheart Holdings's (CUB) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- —
- Current price
- $10.80
- AI upside
- —
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
—
— upside
Graham-Dodd
—
— upside
Graham Formula
—
— upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| CUB | Lionheart Holdings | $10.80 | 325.99M | — | — | — | — | 37.62 | 0.97 | — | 37.46 | — | 0.97 | 0.00% | — | — | — | — | — | 0.00 | — | 12.25 | 11.14 | -0.15 | — | — | — | -0.29% | -8.01 | — | 0.00% | 0.00% | 0.00% | -441.57 | -341.25 | — | 13.12 |
| FERA | Fifth Era Acquisition Cor… | $10.41 | 325.49M | — | — | — | — | — | — | — | — | — | — | 0.00% | — | — | — | — | — | -3.33 | — | 0.00 | 0.00 | — | — | — | — | — | 0.00 | — | — | 0.00% | — | — | — | — | — |
| JACS | Jackson Acquisition Compa… | $10.44 | 308.77M | — | — | — | — | 778.80 | 1.27 | — | 776.83 | — | 1.27 | 0.00% | — | — | — | — | — | 0.00 | — | 2.97 | 2.66 | -1.97 | — | — | — | -0.10% | -0.85 | — | 0.00% | 0.00% | 0.00% | -1668.79 | -977.57 | — | 498.05 |
| OBA | Oxley Bridge Acquisition … | $10.06 | 318.15M | — | — | — | — | — | — | — | — | — | — | 0.00% | — | — | — | — | — | -5.57 | — | 0.00 | 0.00 | — | — | — | — | — | 0.00 | — | — | 0.00% | — | — | — | — | — |
| POLE | Andretti Acquisition Corp… | $10.69 | 315.46M | — | — | — | — | 38.52 | 0.52 | — | -38.44 | — | 0.52 | 0.00% | — | — | — | — | — | 0.00 | — | 3103.66 | 3103.66 | -0.26 | — | — | — | -0.33% | -5.18 | — | 0.00% | 0.00% | 0.00% | 386.30 | 299.16 | — | 8.29 |
| SIMA | SIM Acquisition Corp. I | $10.54 | 323.23M | — | — | — | — | 65.57 | 1.38 | — | 65.42 | — | 1.38 | 0.00% | — | — | — | — | — | 0.00 | — | 25.28 | 21.38 | -0.15 | — | — | — | -0.27% | -25.88 | — | 0.00% | 0.00% | 0.00% | -539.46 | -368.00 | — | 16.94 |
| VCIC | Vine Hill Capital Investm… | $11.10 | 320.31M | — | — | — | — | 130.27 | 1.37 | — | — | — | 1.37 | 0.00% | — | — | — | — | — | 0.00 | — | 3.50 | 2.82 | — | — | — | — | -0.23% | -1.76 | — | 0.00% | 0.00% | 0.00% | -162.16 | -435.38 | — | 20.65 |
About Lionheart Holdings
Lionheart Holdings focuses purpose of effecting a merger, amalgamation, share exchange, asset acquisition, share purchase, reorganization or similar business combination with one or more businesses. The company was incorporated in 2024 and is based in Miami, Florida.
- CEO
- Ophir Sternberg
- Employees
- 0
- Beta
- 1.71
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as (— ÷ $10.80) − 1 = — (DCF, example).