TGM's two-stage DCF values Linkhome Holdings Inc. (LHAI) between $0.72 and $1.00 depending on assumptions, with a base case of $0.84. Growth is taken from the company's own record (5-year revenue CAGR (capped at 18%)), fading to 2.5% long-run; the discount rate (7.5%) reflects its beta.
What would today's price require?
$1.10 is justified only if free cash flow grows about +29.9% a year (fading to 2.5% long-run) at a 7.5% required return.
| Scenario | FCF growth (fading to 2.5%) | Discount | Value / share |
|---|---|---|---|
| Conservative | 15.0%/yr | 8.5% | $0.72 |
| Base case | 18.0%/yr | 7.5% | $0.84 |
| Optimistic | 20.0%/yr | 6.5% | $1.00 |
| Third-party model estimate (FMP) | independent reference · retrieved Oct 6, 2026 · assumptions not provided | $69.71 | |
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
$1.10
Market-Implied Growth
+29.9%/yr
Model Scenario Range
$0.72 – $1.00
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 LHAI (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 $184590 · 0.02B shares · net cash $6.6M
Estimated Fair Value
$0.84
-23.8% vs $1.10
How the estimated fair value shifts with the discount rate (WACC) and terminal growth, holding your 18.0%/yr FCF growth and 10-year horizon fixed. Green = above today's $1.10; red = below. Your current case is outlined.
| WACC ↓ / Terminal → | 1.50% | 2.00% | 2.50% | 3.00% | 3.50% |
|---|---|---|---|---|---|
| 5.5% | $0.98 | $1.05 | $1.15 | $1.29 | $1.50 |
| 6.5% | $0.85 | $0.90 | $0.96 | $1.03 | $1.12 |
| 7.5% | $0.77 | $0.80 | $0.84 | $0.88 | $0.94 |
| 8.5% | $0.72 | $0.74 | $0.76 | $0.79 | $0.82 |
| 9.5% | $0.67 | $0.69 | $0.71 | $0.73 | $0.75 |
