Dashboard
Portfolios
Watchlist
Community
Discover
Screener
Community
/
United States
/
Capital Goods
/
Capstone Holding
CAPS
Capstone Holding
Scaling up in building materials with smart M&A and growing profitability
CM
CMCVentures
Not Invested
Community Contributor
Published
24 Apr 25
Updated
06 Jun 25
67
Set Fair Value
8
votes
1
Share
CMCVentures
's Fair Value
US$2.77
52.3% undervalued
intrinsic discount
06 Jun
US$1.32
Loading
1Y
-70.7%
7D
-20.5%
Author's Valuation
US$2.8
52.3% undervalued
intrinsic discount
CMCVentures's Fair Value
View Valuation
Narrative
Updates
0
Valuator
Company Info
Notes
CMCVentures
's
Fair Value
US$2.8
52.3% undervalued
intrinsic discount
Future estimation in
5 Years
time period
Past
Future
-6m
119m
2014
2017
2020
2023
2025
2026
2029
2030
Revenue US$119.3m
Earnings US$7.2m
Revenue
Profit Margin
Future PE
Revenue
% p.a.
0
Decrease
Increase
Current revenue growth rate
0.00%
Trade Distributors revenue growth rate
5.48%
Other Inputs & Calculation
Risk Level (Discount Rate)
Our default considers factors like the company's size, volatility, profitablity and country of operation.
Risk Level (Discount Rate)
%
0
Decrease
Increase
Current discount rate
12.32%
Calculation
US$7.16m
Earnings '30
x
15.00x
PE Ratio '30
=
US$107.38m
Market Cap '30
US$107.38m
Market Cap '30
/
19.27m
No. shares '30
=
US$5.57
Share Price '30
US$5.57
Share Price '30
Discounted to 2025 @ 15.00% p.a.
=
US$2.77
Fair Value '25
