/
DCF Valuation
Base-case fair value
$0.44
Intrinsic $0.58 · 25% MOS
Current price: $0.05
Base-case summary
Our base-case DCF for GMTech Inc. (GMTH) projects 10 years of free cash flow growth at 20.0% for years 1–5 and 10.0% for years 6–10, anchored to 86.6% historical FCF growth, then applies a 2.5% perpetual growth rate and a 8.0% discount rate. Starting from $140252 in trailing free cash flow, this produces an intrinsic value of $0.58 per share. A 25% safety margin gives a fair value of $0.44, suggesting the stock is currently 777% undervalued against the $0.05 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
$140252
Cash & equivalents
$16610
Total debt
$78841
Shares outstanding
12M