/
DCF Valuation
Base-case fair value
$29.20
Intrinsic $38.93 · 25% MOS
Base-case summary
Our base-case DCF for QDM International Inc. (QDMI) projects 10 years of free cash flow growth at 20.0% for years 1–5 and 10.0% for years 6–10, anchored to 74.2% historical FCF growth, then applies a 2.5% perpetual growth rate and a 8.0% discount rate. Starting from $6M in trailing free cash flow, this produces an intrinsic value of $38.93 per share. A 25% safety margin gives a fair value of $29.20.
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
$6M
Cash & equivalents
$12M
Total debt
$101206
Shares outstanding
9M