TCM Group A/S (TCM.XCSE) DCF Valuation
Every assumption below is yours to change. The defaults are derived from this company's own filing history, not from a house view.
Conservative
kr 196.56
194% undervaluedvs kr 66.80
Base
kr 405.85
508% undervaluedvs kr 66.80
Optimistic
kr 793.00
1087% undervaluedvs kr 66.80
Where today's price sits
Today's price falls outside the modelled range.
Verdict
Today's price sits below all three scenarios. Under these assumptions the stock looks undervalued, which is only as reliable as the growth rates you have entered.
Base free cash flow
kr 118M
Trailing twelve months
Historical FCF CAGR
+24.1%
Across 6 reported periods
Market implies
-8.7%
Growth needed at 8% WACC
Terminal value share
69%
Of the base case valuation
Growth needed to justify today's price
At a 8.0% discount rate, today's price already assumes -8.7% annual free cash flow growth for ten years. Your base case assumes 20.0%, so you are forecasting more growth than the price requires.
Curve holds terminal growth at 2.5%, years 6 to 10 at half the first-stage rate, and applies no safety margin.
Free cash flow history
The most recent period is the base every projection starts from. Compounded, that history is +24.1% a year.
TCM Group A/S (TCM.XCSE) DCF: intrinsic value and margin of safety
Intrinsiqq's two-stage DCF values TCM Group A/S (TCM.XCSE) at about DKK 541.13 per share, or DKK 405.85 with a 25% margin of safety. At DKK 66.80 the stock looks undervalued. Every assumption is adjustable below; this is analysis, not investment advice.
Frequently asked
What is TCM Group A/S's (TCM.XCSE) fair value?+
Intrinsiqq's two-stage discounted cash flow (DCF) model estimates an intrinsic value of about DKK 541.13 per share for TCM.XCSE. It projects recent free cash flow forward at a growth rate that fades toward a long-run rate, then discounts those cash flows back to today. Applying a 25% margin of safety gives a more conservative fair-value entry around DKK 405.85. The output moves with the growth and discount-rate inputs, so it is best read as a range, not a single number. You can change every assumption with the sliders on this tab.
Is TCM Group A/S overvalued based on a DCF?+
At DKK 66.80, TCM.XCSE trades below the base-case intrinsic value of about DKK 541.13, a 710.1% discount to that estimate, so on this model it looks undervalued. A DCF is only one lens: a premium can be justified if the business grows faster or is higher quality than the base case assumes, which is exactly what the sliders let you test.
What growth is priced into TCM Group A/S?+
The base case grows TCM.XCSE's free cash flow at about 20.0% a year before fading, against roughly 24.1% historical free-cash-flow growth. If the price implies growth well above what the company has actually delivered, the market is paying for optimism; if below, expectations are modest. Adjust the growth assumption on this tab to see what the current price is really betting on.
What is a good margin of safety for TCM Group A/S?+
A margin of safety is the discount to intrinsic value you demand before buying, to protect against being wrong on the inputs. Intrinsiqq applies 25% by default, which turns TCM.XCSE's DKK 541.13 intrinsic estimate into a DKK 405.85 entry. Wider margins suit less predictable businesses; you can set your own on this tab. This is analysis from company filings, not investment advice.
Related stocks: Furnishings, Fixtures & Appliances
Spot a number that looks wrong?
Download this analysis as a PDF (Pro)
Data sourced from company filings and third-party price providers. Scores, valuations, and metrics are algorithmic estimates. This is not investment advice. See our Terms and Methodology.
Keep analysing TCM.XCSE
Create a free account and get 14 days of Premium: every stock and every tool.
- Unlimited stocks
- Stock screener
- Portfolio tracker
- Editable DCF
- Compare side by side
- Unlimited alerts
No card. Moves to Free after, unless you upgrade.
Already have an account?
Or come back tomorrow. Stocks on your watchlist are always free to view.