5TP Share Price Performance
S$1.05
0.81 (328.57%)
86.7% undervalued intrinsic discount
S$7.90
Fair Value
Price S$1.05
martinchristensen1995 S$7.90
Fair ValueS$7.90
Share PriceS$1.05
86.7% undervalued intrinsic discount
CNMC Goldmine Holdings Limited Stock Price
- 1 Narratives written by author
- 0 Comments on narratives written by author
- 42 Fair Values set on narratives written by author
5TP Community Narratives
MA
Fair Value S$7.9 86.7% undervalued intrinsic discount
CNMC Goldmine Holdings Will Shine With a Revenue Surge of 59.99%
0users have liked this narrative
0users have commented on this narrative
14users have followed this narrative
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
0users have liked this narrative
0users have commented on this narrative
14users have followed this narrative
MA
S$7.9
86.7% undervalued intrinsic discount
martinchristensen1995 Fair Value
Revenue growth
59.99% p.a.
Profit Margin
24%
Future PE
17.62x
Share price in 2030
S$9.16
Snowflake Analysis
CNMC Goldmine Holdings Limited Key Details
About 5TP
- Founded
- 2006
- Employees
- 432
- CEO
- WebsiteView website
CNMC Goldmine Holdings Limited, an investment holding company, engages in the exploration and mining of gold deposits in Malaysia. The company also explores for silver, lead, and zinc deposits. Its flagship project is the Sokor Gold Field project, which covers an area of 2,370 acres located in Tanah Merah, Kelantan. The company also provides mineral exploration and drilling and underground mining services, as well as non-mining related services. CNMC Goldmine Holdings Limited was incorporated in 2006 and is headquartered in Singapore.
