The Discounted Cash Flow (DCF) valuation of Mongolia Growth Group Ltd (YAK.V) is 0.26 CAD. With the latest stock price at 1.13 CAD, the upside of Mongolia Growth Group Ltd based on DCF is -77.4%.

Is YAK.V a buy or a sell?

Based on the latest price of 1.13 CAD and our DCF valuation, Mongolia Growth Group Ltd (YAK.V) is a sell. Selling YAK.V stocks now will result in a potential gain of 77.4%.

	Range	Selected
WACC / Discount Rate	6.4% - 26.6%	16.5%
Long-term Growth Rate	1.0% - 3.0%	2.0%
Fair Price	(0.23) - 0.32	0.26
Upside	-120.1% - -71.8%	-77.4%

1.13 CAD

Stock Price

0.26 CAD

Fair Price

REVENUE & EXPENSES

CAPEX

D&A

WORKING CAPITAL

TERMINAL VALUE

YAK.V DCF Valuation: Revenue & Expenses Forecast

(CAD in millions)		Projections

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

Revenue	3	2	2	2	2	2
% Growth	19%	-18%	2%	2%	2%	4%

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

Selling, G&A expenses	(2)	(2)	(2)	(2)	(2)	(2)
% of Revenue	73%	73%	73%	73%	73%	73%

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

Net interest & other expenses	(8)	(7)	(7)	(7)	(7)	(7)
% of Revenue	304%	304%	304%	304%	304%	304%

Tax expense	0	0	0	0	0	0
Tax rate	-1%	3%	3%	3%	3%	3%

Net profit	(7)	(6)	(6)	(6)	(6)	(7)
% Margin	-273%	-268%	-268%	-268%	-268%	-268%