A meaningful DCF fair value isn't available for MasterBeef Group (MB) — 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?
$3.96 is justified only if free cash flow grows about +4.2% a year (fading to 2.5% long-run) at a 11.5% 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
$3.96
Market-Implied Growth
+4.2%/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 MB (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 $5.6M · 0.02B shares · net debt $436062
Estimated Fair Value
$4.09
+3.3% vs $3.96
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 $3.96; red = below. Your current case is outlined.
| WACC ↓ / Terminal → | 1.50% | 2.00% | 2.50% | 3.00% | 3.50% |
|---|---|---|---|---|---|
| 9.5% | $4.76 | $5.01 | $5.29 | $5.61 | $5.99 |
| 10.5% | $4.22 | $4.40 | $4.61 | $4.85 | $5.12 |
| 11.5% | $3.78 | $3.93 | $4.09 | $4.27 | $4.47 |
| 12.5% | $3.43 | $3.54 | $3.67 | $3.81 | $3.97 |
| 13.5% | $3.13 | $3.23 | $3.33 | $3.44 | $3.56 |
