Gamehaus Holdings Inc. (GMHS)

Services-Computer Processing & Data Preparation

Latest Price

$0.69

TTM P/E

Normalized P/E

Div Yield

Book Value

0.73

P/B Ratio

0.93

Valuation metrics

EPS: $0.08

Book value / share: $0.52

Formula: √(22.5 × EPS × BVPS)

Graham Number

$0.97

+41% upside

Norm. op. income: $3M (median of 3yr)

Tax rate: 5%

Discount rate: 10%

Growth assumption: zero (EPV is a no-growth value)

Earnings Power Value

$0.72

+5% upside

Base FCF: $3M (median of recent 3yr)

Growth: 5%/yr (median YOY, capped at 25%)

Discount rate: 10%

Terminal growth: 3%

Projection horizon: 10 years

DCF Fair Value

$0.98

+43% upside

EPS: $0.08

Target P/E: 15×

Formula: EPS × P/E

P/E Fair Value

$1.20

+75% upside