A meaningful DCF fair value isn't available for CTW Cayman Class A Ordinary Shares (CTW) — its free-cash-flow and net-debt profile makes a standard discounted-cash-flow model unreliable (common for loss-makers and high-net-debt or recently-public companies), and no analyst DCF is published. Explore your own assumptions with the editable model below.
What would today's price require?
$2.02 is justified only if free cash flow grows about +33.1% a year (fading to 2.5% long-run) at a 7.5% required return.
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
$2.02
Market-Implied Growth
+33.1%/yr
Base-Case Model Value
N/A
Edit the assumptions to see how they change the estimated fair value. Opens seeded with TGM's data-driven base case for CTW (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 $1.7M · 0.06B shares · net cash $9.6M
Estimated Fair Value
$0.76
-62.5% vs $2.02
How the estimated fair value shifts with the discount rate (WACC) and terminal growth, holding your 5.0%/yr FCF growth and 10-year horizon fixed. Green = above today's $2.02; red = below. Your current case is outlined.
| WACC ↓ / Terminal → | 1.50% | 2.00% | 2.50% | 3.00% | 3.50% |
|---|---|---|---|---|---|
| 5.5% | $0.94 | $1.03 | $1.16 | $1.35 | $1.62 |
| 6.5% | $0.78 | $0.84 | $0.91 | $1.00 | $1.13 |
| 7.5% | $0.67 | $0.71 | $0.76 | $0.81 | $0.88 |
| 8.5% | $0.60 | $0.62 | $0.66 | $0.69 | $0.74 |
| 9.5% | $0.54 | $0.56 | $0.58 | $0.61 | $0.64 |
