Rich Sparkle Holdings Limited

AI-generated fair value estimate for this company.

Method: 10-year unlevered FCF DCF: $0.30M normalized FCF base (between FY2025 operating cash flow of $0.37M and negative reported FCF of -$0.18M after elevated capex); 8% annual FCF growth years 1-5; 4% growth years 6-10; 12% discount rate; 2.5% terminal growth; $2.42M net cash added back; 12.5M shares outstanding.

Reasoning: Rich Sparkle Holdings is a small, thinly profitable commercial-services company whose operating margin compressed sharply YoY (15.5% to 1.6%) and whose free cash flow swung negative on higher capex; a conservative DCF anchored to a normalized cash-generation level (between OCF and reported FCF) with modest growth reflects the low-margin, slow-growth nature of the business, while adding back the net cash position credits the balance-sheet cushion.