CL Workshop Group Limited American Depositary Shares (NWGL) — DCF Valuation Summary
Based on a DCF model, CL Workshop Group Limited American Depositary Shares (NWGL) has an estimated fair value of $1.26, compared to a current price of $0.82.
Model Assumptions & Verdict
Using a WACC of 8.7%, a terminal growth rate of 2.0%, and projected FCF growth of -10.0%, the model suggests NWGL is currently undervalued with upside/downside of +52.9% versus the current price.
Verdict: Undervalued — Upside / Downside: +52.9%
DeepViews
VALUATION
DCF Valuation Calculator
DCF Calculator
This DCF calculator auto-populates financial data from SEC EDGAR XBRL filings. All assumptions are adjustable. Results update in real-time as you change inputs.
[01]
Enter Company Ticker
Quick search:
Model Inputs & Results
[02]DCF Assumptions
Growth Stage
Rate declines linearly to terminal rate over projection period
$0
Negative or zero FCF — DCF model is not applicable. Enter a positive value or use alternative valuation methods.
10.0%
-10%40%
Terminal Stage
Perpetuity growth after projection period
2.5%
0%5%
10.0%
4%20%
$0
0.00B
Search for a company to start DCF analysis
Enter a ticker symbol and data will auto-populate into the model
Disclaimer: This is not financial advice. Data sourced from SEC EDGAR and Polygon.io. Past performance does not guarantee future results. Always conduct your own research before making investment decisions.
CL Workshop Group Limited American Depositary Shares (NWGL) DCF Valuation — Discounted Cash Flow Calculator | $14M Market Cap | DeepViews