/
DCF Valuation
Base-case fair value
$0.44
Intrinsic $0.59 · 25% MOS
Current price: $0.43
Base-case summary
Our base-case DCF for Entrepreneur Universe Bright Group (EUBG) projects 10 years of free cash flow growth at 20.0% for years 1–5 and 10.0% for years 6–10, anchored to 31.5% historical FCF growth, then applies a 2.5% perpetual growth rate and a 8.0% discount rate. Starting from $2M in trailing free cash flow, this produces an intrinsic value of $0.59 per share. A 25% safety margin gives a fair value of $0.44, suggesting the stock is currently 3% undervalued against the $0.43 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
$2M
Cash & equivalents
$11M
Total debt
$339251
Shares outstanding
170M