Why we don't show a single “fair value” for MYPS
Even the conservative scenario ($29.95) 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 | 9.9% | $29.95 |
| Base case | 2.0%/yr | 8.9% | $35.02 |
| Optimistic | 5.0%/yr | 7.9% | $44.43 |
| Third-party model estimate (FMP) | independent reference · retrieved Oct 6, 2026 · assumptions not provided | $13.51 | |
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
$4.68
Market-Implied Growth
N/A
Base-Case Model Value
$35.02
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 MYPS (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 $22.3M · 0.01B shares · net cash $100.9M
Estimated Fair Value
$35.02
+647.5% vs $4.68
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 $4.68; red = below. Your current case is outlined.
| WACC ↓ / Terminal → | 1.50% | 2.00% | 2.50% | 3.00% | 3.50% |
|---|---|---|---|---|---|
| 6.9% | $41.13 | $43.92 | $47.34 | $51.64 | $57.19 |
| 7.9% | $35.91 | $37.80 | $40.04 | $42.73 | $46.03 |
| 8.9% | $32.11 | $33.46 | $35.02 | $36.85 | $39.00 |
| 9.9% | $29.21 | $30.22 | $31.36 | $32.66 | $34.17 |
| 10.9% | $26.93 | $27.70 | $28.57 | $29.54 | $30.64 |
