Singaporean Investing Ideas

Global Weekly Picks

CA$5.07
FV
74.4% undervalued intrinsic discount
11k
users have viewed this narrative
31users have liked this narrative
1users have commented on this narrative
219users have followed this narrative
US$27.07
FV
16.3% undervalued intrinsic discount
25.68%
Revenue growth p.a.
1.7k
users have viewed this narrative
4users have liked this narrative
1users have commented on this narrative
14users have followed this narrative
US$381
FV
2.7% undervalued intrinsic discount
70.28%
Revenue growth p.a.
1.9k
users have viewed this narrative
13users have liked this narrative
0users have commented on this narrative
12users have followed this narrative
5TP logo
CNMC Goldmine Holdings

CNMC Goldmine Holdings Will Shine With a Revenue Surge of 59.99%

DFC based on: Date: August 28, 2025 Forecast Horizon : 5.0 years ## Weighted Average Cost of Capital (WACC) - WACC Value : 0.0296 - Calculation Details : - Equity Market Value : 251,279,184.0 - Debt Market Value : 1,468,357.0 - Total Capital : 252,747,541.0 - Cost of Equity (CAPM) : 0.0292 - Cost of Debt : 0.1276 - Tax Rate : 30.95% ## Capital Asset Pricing Model (CAPM) - Risk-Free Rate : 0.0180 - Beta : 0.41 - Equity Risk Premium (ERP) : 0.0274 - CAPM Formula : Risk-free rate + Beta × ERP - CAPM Value : 0.0292 ## Cost of Debt - Interest Expense : 187,409.0 - Debt Market Value : 1,468,357.0 - Cost of Debt Formula : Interest Expense / Debt Market Value - Cost of Debt Value : 0.1276 ## Growth Model Analysis - Initial Growth Rate : 27.02% - Number of Periods (n) : 5.0 - Terminal Growth Rate : 2.00% ## WACC Data Table | Metric | Value | |:---------------------|-----------------:| | initial FCFF | 1.46232e+07 | | initial growth rate | 0.270176 | | equity market value | 2.51279e+08 | | debt market value | 1.46836e+06 | | tax rate | 0.309485 | | Risk-free rate | 0.018 | | beta | 0.41 | | ERP | 0.0274349 | | terminal growth rate | 0.02 | | forecast horizon | 5 | | Interest expense | 187409 | | number of shares | 4.05289e+08 | ## DCF Fair Value Estimate - Estimated Fair Bear Value: 6.107 - Estimated Fair Base Value: 7.499 - Estimated Fair Bull Value: 11.320 - Expected Value of PERT Distribution: 7.904Read more

View narrative
326
users have viewed this narrative
0users have liked this narrative
0users have commented on this narrative
20users have followed this narrative
S$7.9
81.6% undervalued intrinsic discount
Revenue
59.99% p.a.
Profit Margin
24%
Future PE
17.62x
Price in 2030
S$9.16
S$2
19.0% overvalued intrinsic discount
Fair Value
Revenue
16.15% p.a.
Profit Margin
4.67%
Future PE
19.1x
Price in 2028
S$2.6
S$3.5
8.9% undervalued intrinsic discount
Fair Value
Revenue
36.41% p.a.
Profit Margin
11.82%
Future PE
7.09x
Price in 2030
S$4.57
S$0.72
96.3% undervalued intrinsic discount
Fair Value
Profit Margin
9%
Future PE
58.03x
Price in 2029
S$0.94
S$6.8
2.3% undervalued intrinsic discount
Revenue
2.38% p.a.
Profit Margin
5.5%
Future PE
26.56x
Price in 2029
S$8.52