Based on a DCF model, Ten-League International Holdings Limited Ordinary Shares (TLIH) has an estimated fair value of $1132.76, compared to a current price of $3.77.
Model Assumptions & Verdict
Using a WACC of 4.7%, a terminal growth rate of 3.0%, and projected FCF growth of 30.2%, the model suggests TLIH is currently undervalued with upside/downside of +29946.8% versus the current price.
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.
Ten-League International Holdings Limited Ordinary Shares (TLIH) DCF Valuation — Discounted Cash Flow Calculator | $11M Market Cap | DeepViews