TGM's two-stage DCF values RCM Technologies, Inc. (RCMT) between $41.62 and $84.39 depending on assumptions, with a base case of $58.08. Growth is taken from the company's own record (blend of 5-year revenue and FCF growth), fading to 2.5% long-run; the discount rate (7.5%) reflects its beta.
What would today's price require?
$41.59 is justified only if free cash flow grows about +5.7% a year (fading to 2.5% long-run) at a 7.5% required return — slower than the company has actually grown.
| Scenario | FCF growth (fading to 2.5%) | Discount | Value / share |
|---|---|---|---|
| Conservative | 10.2%/yr | 8.5% | $41.62 |
| Base case | 13.2%/yr | 7.5% | $58.08 |
| Optimistic | 16.2%/yr | 6.5% | $84.39 |
| Third-party model estimate (FMP) | independent reference · retrieved Oct 6, 2026 · assumptions not provided | $51.31 | |
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
$41.59
Market-Implied Growth
+5.7%/yr
vs +11.4% 5Y actual
Model Scenario Range
$41.62 – $84.39
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 RCMT (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 $13.5M · 0.01B shares · net debt $21.8M
Estimated Fair Value
$58.08
+39.7% vs $41.59
How the estimated fair value shifts with the discount rate (WACC) and terminal growth, holding your 13.2%/yr FCF growth and 10-year horizon fixed. Green = above today's $41.59; red = below. Your current case is outlined.
| WACC ↓ / Terminal → | 1.50% | 2.00% | 2.50% | 3.00% | 3.50% |
|---|---|---|---|---|---|
| 5.5% | $76.98 | $87.22 | $101 | $120 | $149 |
| 6.5% | $60.30 | $66.44 | $74.11 | $83.96 | $97.09 |
| 7.5% | $49.21 | $53.24 | $58.08 | $64.00 | $71.38 |
| 8.5% | $41.31 | $44.13 | $47.43 | $51.32 | $55.98 |
| 9.5% | $35.40 | $37.47 | $39.83 | $42.56 | $45.73 |
