A meaningful DCF fair value isn't available for Black Titan Corporation (BTTC) — 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?
$0.57 is justified only if free cash flow grows about +7.1% a year (fading to 2.5% long-run) at a 9.7% required return.
Current Price
$0.57
Market-Implied Growth
+7.1%/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 BTTC (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 $230411 · 0.01B shares · net cash $424604
Estimated Fair Value
$0.53
-7.4% vs $0.57
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 $0.57; red = below. Your current case is outlined.
| WACC ↓ / Terminal → | 1.50% | 2.00% | 2.50% | 3.00% | 3.50% |
|---|---|---|---|---|---|
| 7.7% | $0.62 | $0.66 | $0.71 | $0.77 | $0.84 |
| 8.7% | $0.54 | $0.57 | $0.60 | $0.64 | $0.69 |
| 9.7% | $0.48 | $0.50 | $0.53 | $0.55 | $0.59 |
| 10.7% | $0.43 | $0.45 | $0.47 | $0.49 | $0.51 |
| 11.7% | $0.40 | $0.41 | $0.42 | $0.44 | $0.45 |
