TGM's two-stage DCF values Massimo Group Common Stock (MAMO) between $1.35 and $2.39 depending on assumptions, with a base case of $1.71. Growth is taken from the company's own record (5-year revenue CAGR (floored at 2%)), fading to 2.5% long-run; the discount rate (7.5%) reflects its beta.
What would today's price require?
$0.94 is justified only if free cash flow grows about -12.3% 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 | 0.5%/yr | 8.5% | $1.35 |
| Base case | 2.0%/yr | 7.5% | $1.71 |
| Optimistic | 5.0%/yr | 6.5% | $2.39 |
| Third-party model estimate (FMP) | independent reference · retrieved Oct 6, 2026 · assumptions not provided | $1.85 | |
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
$0.94
Market-Implied Growth
-12.3%/yr
Model Scenario Range
$1.35 – $2.39
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 MAMO (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 $3.4M · 0.04B shares · net cash $3.8M
Estimated Fair Value
$1.71
+81.1% vs $0.94
How the estimated fair value shifts with the discount rate (WACC) and terminal growth, holding your 2.0%/yr FCF growth and 10-year horizon fixed. Green = above today's $0.94; red = below. Your current case is outlined.
| WACC ↓ / Terminal → | 1.50% | 2.00% | 2.50% | 3.00% | 3.50% |
|---|---|---|---|---|---|
| 5.5% | $2.18 | $2.44 | $2.78 | $3.26 | $3.98 |
| 6.5% | $1.76 | $1.92 | $2.11 | $2.36 | $2.69 |
| 7.5% | $1.48 | $1.58 | $1.71 | $1.86 | $2.04 |
| 8.5% | $1.28 | $1.35 | $1.44 | $1.54 | $1.65 |
| 9.5% | $1.13 | $1.19 | $1.25 | $1.31 | $1.40 |
