Global Mofy AI Ltd (GMM)

Services-Computer Programming, Data Processing, Etc.

Latest Price

$2.13

TTM P/E

Normalized P/E

Div Yield

Book Value

P/B Ratio

Valuation metrics

EPS: $0.29

Book value / share: $2.40

Formula: √(22.5 × EPS × BVPS)

Graham Number

$3.95

+86% upside

Norm. op. income: $7M (median of 3yr)

Tax rate: 10%

Discount rate: 10%

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

Earnings Power Value

$2.38

+12% upside

Base FCF: $18M (median of recent 3yr)

Growth: 24%/yr (median YOY, capped at 25%)

Discount rate: 10%

Terminal growth: 3%

Projection horizon: 10 years

DCF Fair Value

$46.75

+2095% upside

EPS: $0.29

Target P/E: 15×

Formula: EPS × P/E

P/E Fair Value

$4.35

+104% upside