TGM's two-stage DCF values SBC Medical Group Holdings Incorporated (SBC) between $5.28 and $8.65 depending on assumptions, with a base case of $6.42. 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?
$5.33 is justified only if free cash flow grows about -3.3% 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% | $5.28 |
| Base case | 2.0%/yr | 7.5% | $6.42 |
| Optimistic | 5.0%/yr | 6.5% | $8.65 |
| Third-party model estimate (FMP) | independent reference · retrieved Oct 6, 2026 · assumptions not provided | $5.42 | |
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
$5.33
Market-Implied Growth
-3.3%/yr
Model Scenario Range
$5.28 – $8.65
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 SBC (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 $26.9M · 0.10B shares · net cash $120.9M
Estimated Fair Value
$6.42
+20.4% vs $5.33
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 $5.33; red = below. Your current case is outlined.
| WACC ↓ / Terminal → | 1.50% | 2.00% | 2.50% | 3.00% | 3.50% |
|---|---|---|---|---|---|
| 5.5% | $7.95 | $8.79 | $9.90 | $11.46 | $13.79 |
| 6.5% | $6.59 | $7.10 | $7.72 | $8.53 | $9.60 |
| 7.5% | $5.69 | $6.02 | $6.42 | $6.90 | $7.50 |
| 8.5% | $5.04 | $5.27 | $5.54 | $5.86 | $6.25 |
| 9.5% | $4.56 | $4.73 | $4.92 | $5.15 | $5.41 |
