TOP Financial Group Ltd (TOP)

Security & Commodity Brokers, Dealers, Exchanges & Services

Latest Price

$2.06

TTM P/E

Normalized P/E

Div Yield

Book Value

P/B Ratio

Valuation metrics

Norm. op. income: $2M (median of 4yr)

Tax rate: 5%

Discount rate: 10%

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

Earnings Power Value

$0.92

55% downside

Base FCF: $15M (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

$7.46

+262% upside