A meaningful DCF fair value isn't available for Kandal M Venture Limited (FMFC) — 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
$0.16
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 FMFC (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 $2.1M · 0.02B shares · net cash $3.6M
Estimated Fair Value
$2.87
+1691.5% vs $0.16
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 $0.16; red = below. Your current case is outlined.
| WACC ↓ / Terminal → | 1.50% | 2.00% | 2.50% | 3.00% | 3.50% |
|---|---|---|---|---|---|
| 5.5% | $3.66 | $4.09 | $4.67 | $5.47 | $6.68 |
| 6.5% | $2.96 | $3.22 | $3.54 | $3.96 | $4.51 |
| 7.5% | $2.49 | $2.66 | $2.87 | $3.12 | $3.43 |
| 8.5% | $2.16 | $2.28 | $2.42 | $2.58 | $2.78 |
| 9.5% | $1.91 | $1.99 | $2.09 | $2.21 | $2.34 |
