Scage Future American Depositary Shares (SCAG) Valuation & Financial Model
Interactive Discounted Cash Flow (DCF) model for Scage Future American Depositary Shares (US:SCAG), trading at 0.30. In 2025, Scage Future American Depositary Shares generated $11.12 Million in revenue and -$877,920 in free cash flow. Explore projected intrinsic value assumptions based on institutional-grade macro metrics.
Valuation Methodology & Recent Performance
The financial model for Scage Future American Depositary Shares is calculated using an institutional discounted cash flow (DCF) engine utilizing recent operational metrics:
- Current Price: 0.30
- Recent Revenue (2025): $11.12 Million
- Free Cash Flow (2025): -$877,920
- 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.