Why we don't show a single “fair value” for WIMI
A trailing-FCF DCF can't fairly anchor WiMi Hologram Cloud Inc. right now — free cash flow is currently depressed by a heavy investment cycle while revenue keeps growing. For a company in this position, trailing free cash flow understates what the business actually earns for owners, so any “fair value” built on it would be misleadingly low. 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 | 8.5% | $4.91 |
| Base case | 2.0%/yr | 7.5% | $5.40 |
| Optimistic | 5.0%/yr | 6.5% | $6.36 |
| Third-party model estimate (FMP) | independent reference · retrieved Oct 6, 2026 · assumptions not provided | $6.80 | |
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
$0.73
Market-Implied Growth
N/A
Base-Case Model Value
$5.40
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 WIMI (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 $5.5M · 0.05B shares · net cash $153.9M
Estimated Fair Value
$5.40
+639.7% vs $0.73
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 $0.73; red = below. Your current case is outlined.
| WACC ↓ / Terminal → | 1.50% | 2.00% | 2.50% | 3.00% | 3.50% |
|---|---|---|---|---|---|
| 5.5% | $6.06 | $6.43 | $6.91 | $7.58 | $8.59 |
| 6.5% | $5.48 | $5.69 | $5.96 | $6.31 | $6.78 |
| 7.5% | $5.09 | $5.23 | $5.40 | $5.61 | $5.87 |
| 8.5% | $4.81 | $4.91 | $5.02 | $5.16 | $5.33 |
| 9.5% | $4.60 | $4.67 | $4.75 | $4.85 | $4.96 |
