A meaningful DCF fair value isn't available for PowerBank Corporation Common Stock (PBK) — 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?
$0.25 is justified only if free cash flow grows about +58.4% 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% | N/A |
| Base case | 18.0%/yr | 7.5% | N/A |
| Optimistic | 20.0%/yr | 6.5% | N/A |
Current Price
$0.25
Market-Implied Growth
+58.4%/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 PBK (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 $337576 · 0.05B shares · net debt $45.7M
Estimated Fair Value
N/A
These assumptions imply no positive equity value — try a higher growth or lower discount rate.
