A meaningful DCF fair value isn't available for Forafric Global PLC (AFRI) — 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?
$11.27 is justified only if free cash flow grows about +19.9% a year (fading to 2.5% long-run) at a 7.5% required return.
Current Price
$11.27
Market-Implied Growth
+19.9%/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 AFRI (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 $10.6M · 0.03B shares · net debt $145.1M
Estimated Fair Value
$3.61
-68.0% vs $11.27
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 $11.27; red = below. Your current case is outlined.
| WACC ↓ / Terminal → | 1.50% | 2.00% | 2.50% | 3.00% | 3.50% |
|---|---|---|---|---|---|
| 5.5% | $6.29 | $7.74 | $9.68 | $12.39 | $16.46 |
| 6.5% | $3.92 | $4.80 | $5.89 | $7.29 | $9.15 |
| 7.5% | $2.35 | $2.92 | $3.61 | $4.45 | $5.50 |
| 8.5% | $1.22 | $1.63 | $2.10 | $2.65 | $3.31 |
| 9.5% | $0.38 | $0.68 | $1.01 | $1.40 | $1.85 |
