Concorde International Group Ltd.

AI-generated fair value estimate for this company.

Method: 10-year 2-stage FCF DCF on legacy Concorde security/facilities business (pre-YOOV-merger financials): $12.48M FY2025 revenue base; revenue growth 25%/22%/20%/18%/15% years 1-5 then 12%/10%/8%/6%/5% years 6-10 reflecting integration of the YOOV AI-automation unit; FCF margin ramps from -20% in yr1 through breakeven by yr4 to +12% by yr10; 16% discount rate; 3% terminal growth; $3.69M net debt subtracted; 227.0M pro-forma diluted shares outstanding (post 200M-share YOOV merger issuance).

Reasoning: Concorde is a real operating Singapore security/facilities-management business combined via an all-share merger with YOOV Group (an AI-automation provider) completed March 2026; a cash-flow DCF fits an operating company, but since only legacy Concorde financials are audited/disclosed and YOOV's standalone financials could not be found, the model conservatively values only the legacy cash flows against the enlarged post-merger share count, using a high discount rate given negative TTM FCF, net debt, and merger-integration/Nasdaq-compliance risk; this likely understates value if YOOV contributes meaningfully, but avoids guessing undisclosed numbers.