A meaningful DCF fair value isn't available for Elmet Group Co. (ELMT) — 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?
$23.43 is justified only if free cash flow grows about +36.0% 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
$23.43
Market-Implied Growth
+36.0%/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 ELMT (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 $8.3M · 0.03B shares · net cash $51.3M
Estimated Fair Value
$8.00
-65.9% vs $23.43
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 $23.43; red = below. Your current case is outlined.
| WACC ↓ / Terminal → | 1.50% | 2.00% | 2.50% | 3.00% | 3.50% |
|---|---|---|---|---|---|
| 5.5% | $9.87 | $10.89 | $12.25 | $14.14 | $16.99 |
| 6.5% | $8.22 | $8.83 | $9.59 | $10.57 | $11.88 |
| 7.5% | $7.12 | $7.52 | $8.00 | $8.59 | $9.32 |
| 8.5% | $6.33 | $6.61 | $6.94 | $7.33 | $7.79 |
| 9.5% | $5.74 | $5.95 | $6.18 | $6.46 | $6.77 |
