Why we don't show a single “fair value” for MNDO
Even the conservative scenario ($3.52) 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% | $3.52 |
| Base case | 2.0%/yr | 7.5% | $4.39 |
| Optimistic | 5.0%/yr | 6.5% | $6.10 |
| Third-party model estimate (FMP) | independent reference · retrieved Oct 6, 2026 · assumptions not provided | $2.82 | |
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
$1.00
Market-Implied Growth
N/A
Base-Case Model Value
$4.39
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 MNDO (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 $4.1M · 0.02B shares · net cash $7.9M
Estimated Fair Value
$4.39
+339.4% vs $1.00
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 $1.00; red = below. Your current case is outlined.
| WACC ↓ / Terminal → | 1.50% | 2.00% | 2.50% | 3.00% | 3.50% |
|---|---|---|---|---|---|
| 5.5% | $5.57 | $6.21 | $7.06 | $8.25 | $10.03 |
| 6.5% | $4.53 | $4.91 | $5.39 | $6.01 | $6.83 |
| 7.5% | $3.84 | $4.09 | $4.39 | $4.76 | $5.23 |
| 8.5% | $3.34 | $3.52 | $3.73 | $3.97 | $4.26 |
| 9.5% | $2.97 | $3.10 | $3.25 | $3.42 | $3.62 |
