FFG.AX
Fatfish Group Ltd
Price:
0.01
AUD
Volume:
2,228,672
Australia | Capital Markets
FFG.AX DCF Valuation - Growth Exit 5Y
-67 %
Upside
What is the DCF valuation of FFG.AX?
The Discounted Cash Flow (DCF) valuation of Fatfish Group Ltd (FFG.AX) is 0.00 AUD. With the latest stock price at 0.01 AUD, the upside of Fatfish Group Ltd based on DCF is -67%.
Is FFG.AX a buy or a sell?
Based on the latest price of 0.01 AUD and our DCF valuation, Fatfish Group Ltd (FFG.AX) is a sell. Selling FFG.AX stocks now will result in a potential gain of 67%.
| Range | Selected | |
| WACC / Discount Rate | 5.4% - 6.8% | 6.1% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 0 - 0.01 | 0.00 |
| Upside | -75.9% - 24.4% | -67.0% |
0.01 AUD
Stock Price
0.00 AUD
Fair Price
| (AUD in millions) | Projections | |||||
| 12-2024 | 12-2025 | 12-2026 | 12-2027 | 12-2028 | 12-2029 | |
| Revenue | 2 | 2 | 2 | 2 | 2 | 2 |
| % Growth | 63% | 6% | 3% | 2% | 4% | 3% |
| Cost of goods sold | (0) | (0) | (0) | (0) | (0) | (0) |
| % of Revenue | 4% | 3% | 3% | 3% | 3% | 3% |
| Selling, G&A expenses | (3) | (3) | (3) | (3) | (4) | (4) |
| % of Revenue | 162% | 162% | 162% | 162% | 162% | 162% |
| Research & Development | 0 | 0 | 0 | 0 | 0 | 0 |
| % of Revenue | 0% | 0% | 0% | 0% | 0% | 0% |
| Net interest & other expenses | (1) | (1) | (2) | (2) | (2) | (2) |
| % of Revenue | 75% | 75% | 75% | 75% | 75% | 75% |
| Tax expense | 0 | 1 | 1 | 1 | 1 | 1 |
| Tax rate | 0% | 30% | 30% | 30% | 30% | 30% |
| Net profit | (3) | (2) | (2) | (2) | (2) | (2) |
| % Margin | -141% | -98% | -98% | -98% | -98% | -98% |