The Discounted Cash Flow (DCF) valuation of PHI Group Inc (PHIL) is (0.00) USD. With the latest stock price at 0.00 USD, the upside of PHI Group Inc based on DCF is -3765.1%.

Is PHIL a buy or a sell?

Based on the latest price of 0.00 USD and our DCF valuation, PHI Group Inc (PHIL) is a sell. Selling PHIL stocks now will result in a potential gain of 3765.1%.

Note: valuation result may not be accurate due to the company's negative earnings.

	Range	Selected
WACC / Discount Rate	4.8% - 6.1%	5.4%
Long-term Growth Rate	3.0% - 4.5%	3.8%
Fair Price	(0.02) - (0.00)	(0.00)
Upside	-23484.6% - -2168.2%	-3765.1%

0.00 USD

Stock Price

(0.00) USD

Fair Price

REVENUE & EXPENSES

CAPEX

D&A

WORKING CAPITAL

TERMINAL VALUE

PHIL DCF Valuation: Revenue & Expenses Forecast

(USD in millions)		Projections

	06-2024	06-2025	06-2026	06-2027	06-2028	06-2029

Revenue	0	0	0	0	0	0
% Growth	80%	5%	2%	2%	5%	3%

Cost of goods sold	0	0	0	0	0	0
% of Revenue	0%	0%	0%	0%	0%	0%

Selling, G&A expenses	(0)	(0)	(0)	(0)	(0)	(0)
% of Revenue	7844%	7844%	7844%	7844%	7844%	7844%

Research & Development	0	0	0	0	0	0
% of Revenue	0%	0%	0%	0%	0%	0%

Net interest & other expenses	(8)	(8)	(8)	(9)	(9)	(9)
% of Revenue	156164%	156164%	156164%	156164%	156164%	156164%

Tax expense	0	2	2	2	3	3
Tax rate	0%	27%	27%	27%	27%	27%

Net profit	(8)	(6)	(6)	(7)	(7)	(7)
% Margin	-163908%	-631%	-643%	-656%	-686%	-708%