Back to INLF Overview
NCM · Valuation Lab
INLF
INLIF Limited
Last$6.27
Market cap6.6M
EV/EBITDA0.3x
Intrinsic value
$14.14
MoS +55.7% · Undervalued
Assuming 6.0% FCF margin and -10.0% Y1–5 growth.
Upside to price
EV (DCF)13.1M
Terminal share59%
Expected IV$16.28
Probability weights
Projected free cash flows
Stage FCF path with present values · terminal 59% of EV
PV of stage FCFs5.3M
PV of terminal value7.7M
Enterprise value13.1M
Net cash / (debt)1.7M
Equity value14.8M
Intrinsic value / share$14.14
| Year | Revenue | FCF | PV | DF |
|---|---|---|---|---|
| Y1 | 16.6M | 994K | 926.8K | 93.2% |
| Y2 | 14.9M | 894.6K | 777.7K | 86.9% |
| Y3 | 13.4M | 805.1K | 652.6K | 81.1% |
| Y4 | 12.1M | 724.6K | 547.7K | 75.6% |
| Y5 | 10.9M | 652.1K | 459.6K | 70.5% |
| Y6 | 11.1M | 665.2K | 437.1K | 65.7% |
| Y7 | 11.3M | 678.5K | 415.7K | 61.3% |
| Y8 | 11.5M | 692.1K | 395.3K | 57.1% |
| Y9 | 11.8M | 705.9K | 376K | 53.3% |
| Y10 | 12M | 720K | 357.6K | 49.7% |
| Terminal | — | — | 7.7M | — |
Educational DCF model only — not financial advice. Terminal value and assumptions dominate results; verify filings and run your own diligence.