Stock price
$3.28
FCF / share (TTM)
$0.01
3Y FCF CAGR
—
Fair value @ hist. growth
$0.09
This analysis is for informational purposes only and is not financial advice. Scenario prices and DCF-style figures depend on your assumptions and data from public filings and estimates. They are not forecasts of future returns.
Implied FCF growth
64.6%
per year over your projection horizon
Margin of safety -3,454.9% vs hist-growth DCF
Model inputs
Move sliders to test how the reverse DCF reacts. Historical-growth markers show where the company has actually grown over the last cycle.
Undiscounted FCF per share over 10 years at 8% annual growth.
Sensitivity — implied growth vs your assumptions
Each cell shows the per-share growth rate the market would need to justify the current price at that combination of discount rate (rows) and terminal growth (columns). Your selected inputs are highlighted.
| Row axis: discount rate. Column axis: terminal growth.Terminal g →↓ Discount | 1.5% | 2.0% | 2.5% | 3.0% | 3.5% |
|---|---|---|---|---|---|
| 13.0% | 60.8% | 60.2% | 59.5% | 58.8% | 58.1% |
| 14.0% | 63.2% | 62.7% | 62.1% | 61.5% | 60.8% |
| 15.0% | 65.6% | 65.1% | 64.6% | 64.0% | 63.4% |
| 15.0% | 65.6% | 65.1% | 64.6% | 64.0% | 63.4% |
| 15.0% | 65.6% | 65.1% | 64.6% | 64.0% | 63.4% |
Historical multiples
Each bar is the trailing five-year range (low left, high right). Filled portion runs from low to today; the dot marks today; the small tick marks the five-year median. Low, median, and high are listed under each bar.
PEG
0.47
Low vs growth
Net cash
$27.7M
Total debt − cash
Beta
4.90
Vs market benchmark
Frequently asked questions
Aureus Greenway Holdings (PUSA) Key Financials
Charts, filings, and peer comparison for every metric
Explore more
Deep-dives across the income statement, cash flow, capital return, and valuation
How this company returns cash to shareholders — buybacks, dividends, and stock splits.