/
DCF Valuation
Base-case fair value
$33.39
Intrinsic $44.53 · 25% MOS
Current price: $4.09
Base-case summary
Our base-case DCF for High-Trend International Group (HTCO) projects 10 years of free cash flow growth at 20.0% for years 1–5 and 10.0% for years 6–10, anchored to 48.9% historical FCF growth, then applies a 2.5% perpetual growth rate and a 8.0% discount rate. Starting from $5M in trailing free cash flow, this produces an intrinsic value of $44.53 per share. A 25% safety margin gives a fair value of $33.39, suggesting the stock is currently 716% undervalued against the $4.09 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
$5M
Cash & equivalents
$10M
Total debt
$104129
Shares outstanding
5M