/
DCF Valuation
Base-case fair value
$2.48
Intrinsic $3.30 · 25% MOS
Base-case summary
Our base-case DCF for Phoenix Asia Holdings Ltd (PHOE) projects 10 years of free cash flow growth at 20.0% for years 1–5 and 10.0% for years 6–10, anchored to 45.2% 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 $3.30 per share. A 25% safety margin gives a fair value of $2.48.
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
$2M
Total debt
$25054
Shares outstanding
18M