/
DCF Valuation
Base-case fair value
$26.18
Intrinsic $34.91 · 25% MOS
Current price: $1.60
Base-case summary
Our base-case DCF for Wetouch Technology Inc. (WETH) projects 10 years of free cash flow growth at 20.0% for years 1–5 and 10.0% for years 6–10, anchored to 20.0% 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 $34.91 per share. A 25% safety margin gives a fair value of $26.18, suggesting the stock is currently 1536% undervalued against the $1.60 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
$6M
Cash & equivalents
$121M
Total debt
$370689
Shares outstanding
12M