/
DCF Valuation
Base-case fair value
$2.98
Intrinsic $3.97 · 25% MOS
Current price: $2.17
Base-case summary
Our base-case DCF for BingEx Ltd (FLX) projects 10 years of free cash flow growth at 20.0% for years 1–5 and 10.0% for years 6–10, anchored to 891.0% historical FCF growth, then applies a 2.5% perpetual growth rate and a 8.0% discount rate. Starting from $14M in trailing free cash flow, this produces an intrinsic value of $3.97 per share. A 25% safety margin gives a fair value of $2.98, suggesting the stock is currently 37% undervalued against the $2.17 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
$14M
Cash & equivalents
$136M
Total debt
$23M
Shares outstanding
209M