What is a reverse DCF analysis?

Reverse DCF solves for the annual growth rate implied by the current price, instead of assuming a growth rate to compute fair value. This page runs the model on trailing EPS and on free cash flow per share — both views appear below so you can compare what the market implies under each.

Is STI overvalued or undervalued?

Compare the implied per-share growth on each basis to the corresponding historical CAGR and, for EPS, to analyst consensus. A reverse DCF is one educational lens — it does not account for changes in capital structure, sector cycles, or business-model transitions, and it is not investment advice.

STI fair value & reverse DCF

Stock price

$25.27

EPS (TTM)

N/A

3Y EPS CAGR

—

Fair value @ hist. growth

—

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.

Reverse DCF did not solve for the current inputs — adjust discount rate, terminal growth, or horizon below.

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.

Discount rate (cost of equity proxy)5.3%

Terminal growth2.50%

Projection years10 yr

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.

P/EToday1251.2· flat range

5Y low1251.2

Median1251.2

5Y high1251.2

P/SToday2095.8· at low

5Y low2095.8

Median37948.1

5Y high73800.4

EV/EBITDAToday795.3· flat range

5Y low795.3

Median795.3

5Y high795.3

PEG

0.04

Low vs growth

Net debt

$2M

Total debt − cash

Beta

0.15

Vs market benchmark

Annual diluted EPS

Per-share earnings by fiscal year — last 3 years anchor the CAGR reference above.

Scale: -13.01 to -0.01 EPS; horizontal line at 0. Fiscal years with no row in the database are omitted.

Frequently asked questions

Solidion Technology (STI) Key Financials

Charts, filings, and peer comparison for every metric

Explore more

Deep-dives across the income statement, cash flow, capital return, and valuation