Asia Pacific Wire & Cable Corporation Limited

AI-generated fair value estimate for this company.

Method: 10-year DCF on normalized owner earnings: $6.78M TTM net income used as FCF proxy (reported FCF is distorted by copper-price-driven working-capital swings); growth 4% yrs1-5, 3% yrs6-10; 11% discount rate (emerging-market manufacturing/currency risk); 2.5% terminal growth; plus $4.07M net cash; 41.23M shares outstanding.

Reasoning: Asia Pacific Wire & Cable is a profitable, real wire/cable manufacturer operating across Thailand, Singapore, Australia, China and Hong Kong with TTM net income up 119% YoY on $529.68M revenue; net-income-based normalization is used because reported FCF swings with copper-driven working capital rather than underlying profitability.