Why we don't show a single “fair value” for MKTW
Even the conservative scenario ($305.43) sits far above today's price — trailing cash flows may be cyclically elevated. 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% | $305.43 |
| Base case | 2.0%/yr | 7.5% | $383.03 |
| Optimistic | 5.0%/yr | 6.5% | $534.74 |
| Third-party model estimate (FMP) | independent reference · retrieved Oct 6, 2026 · assumptions not provided | $16.96 | |
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
$19.95
Market-Implied Growth
N/A
Base-Case Model Value
$383.03
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 MKTW (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 $46.9M · 0.00B shares · net cash $70.1M
Estimated Fair Value
$383.03
+1819.9% vs $19.95
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 $19.95; red = below. Your current case is outlined.
| WACC ↓ / Terminal → | 1.50% | 2.00% | 2.50% | 3.00% | 3.50% |
|---|---|---|---|---|---|
| 5.5% | $488 | $544 | $620 | $726 | $885 |
| 6.5% | $395 | $429 | $472 | $527 | $600 |
| 7.5% | $334 | $356 | $383 | $416 | $457 |
| 8.5% | $290 | $305 | $324 | $345 | $371 |
| 9.5% | $257 | $268 | $281 | $297 | $314 |
