Related stocks: Commercial Printing
Data sourced from SEC EDGAR filings and third-party price providers. Scores, valuations, and metrics are algorithmic estimates. This is not investment advice. See our Terms and Methodology.
/
Related stocks: Commercial Printing
Data sourced from SEC EDGAR filings and third-party price providers. Scores, valuations, and metrics are algorithmic estimates. This is not investment advice. See our Terms and Methodology.
DCF Valuation
Base-case fair value
$28.48
Intrinsic $37.98 · 25% MOS
Current price: $4.20
Base-case summary
Our base-case DCF for Cre8 Enterprise Ltd (CRE) projects 10 years of free cash flow growth at 20.0% for years 1–5 and 10.0% for years 6–10, anchored to 25.6% historical FCF growth, then applies a 2.5% perpetual growth rate and a 8.0% discount rate. Starting from $1M in trailing free cash flow, this produces an intrinsic value of $37.98 per share. A 25% safety margin gives a fair value of $28.48, suggesting the stock is currently 578% undervalued against the $4.20 market price.
See 3 scenarios side by side
Conservative, Base, and Optimistic fair values, plus the sensitivity matrix and FCF history. Free account.
Model inputs
TTM Free Cash Flow
$1M
Cash & equivalents
$7M
Total debt
$4M
Shares outstanding
2M