Why we don't show a single “fair value” for PLTK
Even the conservative scenario ($10.37) sits far above today's price — trailing cash flows may be cyclically elevated. Off today's cash-flow base, no plausible growth rate bridges to the current price — the market is valuing normalized future cash flows, not the depressed base. The model scenarios below are shown for reference only.
| Scenario | FCF growth (fading to 2.5%) | Discount | Value / share |
|---|---|---|---|
| Conservative | 0.5%/yr | 10.1% | $10.37 |
| Base case | 2.0%/yr | 9.1% | $13.78 |
| Optimistic | 5.0%/yr | 8.1% | $20.08 |
| Third-party model estimate (FMP) | independent reference · retrieved Oct 6, 2026 · assumptions not provided | $44.08 | |
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
$2.29
Market-Implied Growth
N/A
Base-Case Model Value
$13.78
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 PLTK (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 $466.1M · 0.38B shares · net debt $1.8B
Estimated Fair Value
$13.78
+501.7% vs $2.29
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 $2.29; red = below. Your current case is outlined.
| WACC ↓ / Terminal → | 1.50% | 2.00% | 2.50% | 3.00% | 3.50% |
|---|---|---|---|---|---|
| 7.1% | $17.83 | $19.65 | $21.86 | $24.60 | $28.10 |
| 8.1% | $14.39 | $15.63 | $17.10 | $18.85 | $20.98 |
| 9.1% | $11.85 | $12.75 | $13.78 | $14.98 | $16.39 |
| 10.1% | $9.90 | $10.57 | $11.33 | $12.20 | $13.20 |
| 11.1% | $8.36 | $8.88 | $9.46 | $10.11 | $10.84 |
