MaxsMaking Inc. Class A Ordinary Shares (MAMK) Valuation & Financial Model
Interactive Discounted Cash Flow (DCF) model for MaxsMaking Inc. Class A Ordinary Shares (US:MAMK), trading at 12.85. In 2025, MaxsMaking Inc. Class A Ordinary Shares generated $29.22 Million in revenue and -$5.34 Million in free cash flow. Explore projected intrinsic value assumptions based on institutional-grade macro metrics.
Valuation Methodology & Recent Performance
The financial model for MaxsMaking Inc. Class A Ordinary Shares is calculated using an institutional discounted cash flow (DCF) engine utilizing recent operational metrics:
- Current Price: 12.85
- Recent Revenue (2025): $29.22 Million
- Free Cash Flow (2025): -$5.34 Million
- Discount Rate (WACC): Derived using the Risk-Free Rate (e.g., 10Y Gov Bond) plus an Equity Risk Premium based on market volatility and stock price variance.
- Terminal Value: Projected using a perpetual growth model bounded by long-term macroeconomic estimates.