A meaningful DCF fair value isn't available for Galaxy Payroll Group Limited (GLXG) — 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.
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
$0.96
Market-Implied Growth
N/A
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 GLXG (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 $1.2M · 0.00B shares · net cash $506818
Estimated Fair Value
$14.11
+1361.9% vs $0.96
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 $0.96; red = below. Your current case is outlined.
| WACC ↓ / Terminal → | 1.50% | 2.00% | 2.50% | 3.00% | 3.50% |
|---|---|---|---|---|---|
| 5.5% | $18.23 | $20.47 | $23.46 | $27.63 | $33.89 |
| 6.5% | $14.59 | $15.93 | $17.61 | $19.77 | $22.64 |
| 7.5% | $12.16 | $13.05 | $14.11 | $15.40 | $17.02 |
| 8.5% | $10.43 | $11.05 | $11.77 | $12.63 | $13.65 |
| 9.5% | $9.13 | $9.59 | $10.11 | $10.70 | $11.40 |
