TGM's two-stage DCF values CareCloud, Inc. (CCLD) between $3.21 and $4.77 depending on assumptions, with a base case of $3.77. Growth is taken from the company's own record (5-year revenue CAGR (floored at 2%)), fading to 2.5% long-run; the discount rate (11.5%) reflects its beta.
What would today's price require?
$2.04 is justified only if free cash flow grows about -13.4% a year (fading to 2.5% long-run) at a 11.5% required return — slower than the company has actually grown.
| Scenario | FCF growth (fading to 2.5%) | Discount | Value / share |
|---|---|---|---|
| Conservative | 0.5%/yr | 12.5% | $3.21 |
| Base case | 2.0%/yr | 11.5% | $3.77 |
| Optimistic | 5.0%/yr | 10.5% | $4.77 |
| Third-party model estimate (FMP) | independent reference · retrieved Oct 6, 2026 · assumptions not provided | $0.74 | |
The FMP figure is a third-party point estimate. Its cash-flow forecast, discount rate, terminal growth, and valuation date are not included in the stored response, so TGMCharts presents it only as a reference—not as an intrinsic-value conclusion or price target.
Current Price
$2.04
Market-Implied Growth
-13.4%/yr
vs +0.2% 5Y actual
Model Scenario Range
$3.21 – $4.77
model output — not a price target
Edit the assumptions to see how they change the estimated fair value. Opens seeded with TGM's data-driven base case for CCLD (growth from its own 5-year record, discount from its beta), so the sandbox starts where the scenarios above leave off. Illustrative model — not investment advice.
Base inputs: FCF $14.2M · 0.04B shares · net cash $1.9M
Estimated Fair Value
$3.77
+84.7% vs $2.04
How the estimated fair value shifts with the discount rate (WACC) and terminal growth, holding your 2.0%/yr FCF growth and 10-year horizon fixed. Green = above today's $2.04; red = below. Your current case is outlined.
| WACC ↓ / Terminal → | 1.50% | 2.00% | 2.50% | 3.00% | 3.50% |
|---|---|---|---|---|---|
| 9.5% | $4.36 | $4.58 | $4.83 | $5.11 | $5.44 |
| 10.5% | $3.88 | $4.05 | $4.23 | $4.44 | $4.68 |
| 11.5% | $3.50 | $3.62 | $3.77 | $3.93 | $4.11 |
| 12.5% | $3.18 | $3.28 | $3.40 | $3.52 | $3.66 |
| 13.5% | $2.92 | $3.00 | $3.09 | $3.19 | $3.30 |
