/
DCF Valuation
Base-case fair value
$8.60
Intrinsic $11.46 · 25% MOS
Base-case summary
Our base-case DCF for Planet Green Holdings Corp. (PLAG) projects 10 years of free cash flow growth at 20.0% for years 1–5 and 10.0% for years 6–10, anchored to 96.3% historical FCF growth, then applies a 2.5% perpetual growth rate and a 8.0% discount rate. Starting from $3M in trailing free cash flow, this produces an intrinsic value of $11.46 per share. A 25% safety margin gives a fair value of $8.60.
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
$3M
Cash & equivalents
$5M
Total debt
$0
Shares outstanding
14M