A meaningful DCF fair value isn't available for BUUU Group Ltd (BUUU) — 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.
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
$38.70
Market-Implied Growth
N/A
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 BUUU (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 $98268 · 0.01B shares · net debt $85311
Estimated Fair Value
$0.18
-99.5% vs $38.70
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 $38.70; red = below. Your current case is outlined.
| WACC ↓ / Terminal → | 1.50% | 2.00% | 2.50% | 3.00% | 3.50% |
|---|---|---|---|---|---|
| 5.5% | $0.24 | $0.27 | $0.31 | $0.37 | $0.46 |
| 6.5% | $0.19 | $0.21 | $0.23 | $0.26 | $0.30 |
| 7.5% | $0.16 | $0.17 | $0.18 | $0.20 | $0.22 |
| 8.5% | $0.13 | $0.14 | $0.15 | $0.16 | $0.18 |
| 9.5% | $0.12 | $0.12 | $0.13 | $0.14 | $0.15 |
