Amber International Holding Limited

AI-generated fair value estimate for this company.

Method: 10-year FCF DCF: $3.75M FY2025 net income base; 25% growth yrs 1-5 decelerating to 10% yrs 6-10, faded down from an unsustainable 784% revenue-growth year; 13% discount rate; 3% terminal growth; $29.1M net cash added back; 92.5M shares outstanding.

Reasoning: Explosive but likely non-repeatable recent revenue growth is faded quickly to a more normal trajectory; the company's net cash cushion supports a meaningful share of the estimated value.