A meaningful DCF fair value isn't available for Global Engine Group Holding Limited Ordinary Shares (GLE) — 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?
$0.37 is justified only if free cash flow grows about +4.3% a year (fading to 2.5% long-run) at a 8.4% 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
$0.37
Market-Implied Growth
+4.3%/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 GLE (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 $399236 · 0.02B shares · net cash $1.1M
Estimated Fair Value
$0.38
+2.5% vs $0.37
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 $0.37; red = below. Your current case is outlined.
| WACC ↓ / Terminal → | 1.50% | 2.00% | 2.50% | 3.00% | 3.50% |
|---|---|---|---|---|---|
| 6.4% | $0.47 | $0.51 | $0.56 | $0.62 | $0.71 |
| 7.4% | $0.39 | $0.42 | $0.45 | $0.49 | $0.54 |
| 8.4% | $0.34 | $0.36 | $0.38 | $0.41 | $0.44 |
| 9.4% | $0.30 | $0.32 | $0.33 | $0.35 | $0.37 |
| 10.4% | $0.27 | $0.29 | $0.30 | $0.31 | $0.32 |
