The Discounted Cash Flow (DCF) valuation of Technoplus Ventures Ltd (TNPV.TA) is (73.95) USD. With the latest stock price at 1,903.00 USD, the upside of Technoplus Ventures Ltd based on DCF is -103.9%.

Is TNPV.TA a buy or a sell?

Based on the latest price of 1,903.00 USD and our DCF valuation, Technoplus Ventures Ltd (TNPV.TA) is a sell. Selling TNPV.TA stocks now will result in a potential gain of 103.9%.

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

	Range	Selected
WACC / Discount Rate	7.5% - 9.3%	8.4%
Long-term Growth Rate	3.0% - 5.0%	4.0%
Fair Price	(120.44) - (55.28)	(73.95)
Upside	-106.3% - -102.9%	-103.9%

1,903.00 USD

Stock Price

(73.95) USD

Fair Price

REVENUE & EXPENSES

CAPEX

D&A

WORKING CAPITAL

TERMINAL VALUE

TNPV.TA DCF Valuation: Revenue & Expenses Forecast

(USD in millions)		Projections

	12-2024	12-2025	12-2026	12-2027	12-2028	12-2029

Revenue	0	0	0	0	0	0
% Growth	37%	5%	2%	2%	3%	5%

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	264%	264%	264%	264%	264%	264%

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

Net interest & other expenses	0	0	0	0	0	0
% of Revenue	58%	58%	58%	58%	58%	58%

Tax expense	0	0	0	0	0	0
Tax rate	0%	23%	23%	23%	23%	23%

Net profit	(0)	(0)	(0)	(0)	(0)	(0)
% Margin	-105%	-11%	-11%	-12%	-12%	-12%