Community

DCF based on current analyst estimates of FCF Using my standard discount rate of 15% Terminal PE of 20

ZCCM-IH is an investment holding based in Zambia with focus on mining and energy business. They hold very substantial assets: Investments – ZCCM Investments Holdings Plc Thank to the reorganization of the Mopani Copper Mine - they sold 51% to Delta Mining - an indirect subsidiary of International Resource Holding- Assets - International Resources Holding which is itself a subsidiary of Abu Dhabi listed International Holding Campany: IHC | International Holding Company which itself belongs 60% to the very powerful Royal Group of the ultra-rich Royal Family of Abu Dhabi; they recorded a profit on group level of 2 billion USD in first half 2024; but the share price don't go inline with the huge increase of the book value (market capitalization of just 200 Mio.

Market leader in 3D imaging for games and movies. I see a huge growth potential in the next 3 years

DCF based on current analyst estimates of FCF Using my standard discount rate of 15% Terminal PE of 25

DCF based on current analyst estimates of FCF Using my standard discount rate of 15% Terminal PE of 20

DCF based on current analyst estimates of FCF Using my standard discount rate of 15% Terminal PE of 20

DCF based on current analyst estimates of FCF Using my standard discount rate of 15% Terminal PE of 20

DCF based on current analyst estimates of FCF Using my standard discount rate of 15% Terminal PE of

To identify the value of MAG Interactive I did a Discounted Free Cash Flow (FCF) analysis for the next 16 years. A statistical approach was used.