AsiaFIN Holdings Corp.

AI-generated fair value estimate for this company.

Method: 5-year explicit DCF + Gordon-growth terminal value: FY2025 revenue base $5,126,250 grown 35%/30%/25%/20%/15% over years 1-5 to $15.52M; FCF margin ramps 8%->15% of revenue (years 1-5 FCF: $0.554M/$0.900M/$1.349M/$1.754M/$2.328M); WACC 14%, terminal growth 4% -> terminal value $24.21M at year 5; PV of explicit FCF $4.34M + PV of terminal value $12.57M = enterprise value $16.91M; plus net cash $0.793M (cash $880,457 minus debt $87,889, 10-Q period end 6/30/2026) = equity value $17.70M / 81,915,838 shares outstanding

Reasoning: Only ticker of the four with a real, growing, near-breakeven operating business (FY2025 revenue +51.6% YoY to $5.13M; H1 2026 swung to net income of $255,879); DCF output of $0.216/share sits within about 2% of the actual market price ($0.2126, 9/24/2026), which corroborates the assumptions