Table 6: Discount Cash Flow Model 1 Valuation on MMODE 7 apr 2015
Table 6.1: Assumptions Current stock price $0.45 Share outstanding (Mil) 162,709 This year FCF (Avg last 4 years) $9,615 Next year's FCF (mil) $10,095 Growth for the next 5 and 10 years 5.0% 3% Teminal growth rate, g 3.00% Discount rate, R 15.0%
Table 6.2: DCFA PV of FCFF of core operations $89,000 Non-operating cash $44,192 Investment in Properties Investment in Associates $8,368 Debts ($1,415) PV of FCFE $140,145 Less minority interest $0 0.00% FCFE $140,145 Number of shares 162709 FCF per share $0.86 91% MOS 48%
Intrinsic Value of Mmode is RM0.86. Potential gain of 91%!
novice, last time u didn't take profit meh at 0.69-0.75??? last few rounds i bought avg 0.47 throw all at avg 0.695, now is the time to buy, not sell, if turun below 0.40 i sapu much much more
This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....
BFMTechnology
38 posts
Posted by BFMTechnology > 2015-02-26 09:26 | Report Abuse
What is happening??? Profit drop again...despite revenue is increase. Something not right...