Community Investing Ideas

Global Weekly Picks

US$60
FV
90.7% undervalued intrinsic discount
4.2k
users have viewed this narrative
19users have liked this narrative
3users have commented on this narrative
28users have followed this narrative
CHF 17
17.5% overvalued intrinsic discount
HedgeY's Fair Value
Revenue
32.43% p.a.
Profit Margin
30.83%
Future PE
9.58x
Price in 2030
CHF 22.99
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
197
users have viewed this narrative
0users have liked this narrative
0users have commented on this narrative
14users have followed this narrative
S$7.9
86.1% undervalued intrinsic discount
Revenue
59.99% p.a.
Profit Margin
24%
Future PE
17.62x
Price in 2030
S$9.16
US$12
82.4% undervalued intrinsic discount
jacopo22295's Fair Value
Profit Margin
20.86%
Future PE
29.37x
Price in 2030
US$0
US$4.62
33.5% undervalued intrinsic discount
hhhh's Fair Value
Revenue
17% p.a.
Profit Margin
18.5%
Future PE
30x
Price in 2035
US$11
DMC logo
DMCI Holdings

My Analysis & Fair Value Projection PHP14

My Analysis & Fair Value Projection 1. Fundamentals DMCI is a highly diversified conglomerate: construction, mining, energy, real estate, water, and manufacturing .Read more

View narrative
429
users have viewed this narrative
2users have liked this narrative
1users have commented on this narrative
37users have followed this narrative
₱14
26.4% undervalued intrinsic discount
BIGx130SS's Fair Value
Revenue
20.63% p.a.
Profit Margin
15.64%
Future PE
8.09x
Price in 2030
₱26.41
US$65.7
46.6% undervalued intrinsic discount
TickerTickle's Fair Value
Revenue
30% p.a.
Profit Margin
25%
Future PE
40x
Price in 2028
US$83.69
SEK 16
49.3% undervalued intrinsic discount
Imthetxarbi's Fair Value
Revenue
105.67% p.a.
Profit Margin
13.65%
Future PE
12.34x
Price in 2030
SEK 20.35
US$235
25.0% undervalued intrinsic discount
restinglion's Fair Value
Revenue
15.45% p.a.
Profit Margin
51.69%
Future PE
57.35x
Price in 2030
US$380.07