A meaningful DCF fair value isn't available for Octave Intelligence plc (OCTV) — 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?
$19.82 is justified only if free cash flow grows about -3.4% a year (fading to 2.5% long-run) at a 7.5% 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
$19.82
Market-Implied Growth
-3.4%/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 OCTV (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 $327.0M · 0.27B shares · net cash $140.4M
Estimated Fair Value
$28.33
+43.0% vs $19.82
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 $19.82; red = below. Your current case is outlined.
| WACC ↓ / Terminal → | 1.50% | 2.00% | 2.50% | 3.00% | 3.50% |
|---|---|---|---|---|---|
| 5.5% | $36.61 | $41.11 | $47.10 | $55.48 | $68.05 |
| 6.5% | $29.30 | $32.00 | $35.37 | $39.70 | $45.47 |
| 7.5% | $24.42 | $26.20 | $28.33 | $30.93 | $34.18 |
| 8.5% | $20.94 | $22.19 | $23.64 | $25.36 | $27.41 |
| 9.5% | $18.34 | $19.25 | $20.30 | $21.50 | $22.90 |
