FRWDF

$0.64-$0.41 (-39.24%)prev close

Change$-1.17

Fair-value model

Consensus-seeded revenue, margins, and exit multiples. This is a scenario tool, not investment advice.

Years of analysisAssumption entries

Metric	Historical average			My assumptions
Metric	1 year	5 years	10 years	Low	Mid	High
ROIC %	6.0%	5.7%	22.9%	—	—	—
Rev. Growth %	-0.1%	3.2%		Rev. Growth Low%	Rev. Growth Mid%	Rev. Growth High%
Profit Margin %	1.3%	1.4%	3.6%	Profit Margin Low%	Profit Margin Mid%	Profit Margin High%
Free Cash Flow Margin %	16.6%	16.8%	14.4%	Free Cash Flow Margin Low%	Free Cash Flow Margin Mid%	Free Cash Flow Margin High%
Exit P/E	—	—	—	Exit P/E Low×	Exit P/E Mid×	Exit P/E High×
Exit P/FCF	—	—	—	Exit P/FCF Low×	Exit P/FCF Mid×	Exit P/FCF High×
Desired Annual Return %	—	—	—	Desired Annual Return Low%	Desired Annual Return Mid%	Desired Annual Return High%

Low

Multiple of earnings (P/E): $0.43
IRR at today’s price (P/E): +19.1%
Fair buy price today (P/E): -$1.80
Multiple of cash flow (P/FCF): $0.34
IRR at today’s price (P/FCF): +17.7%
Fair buy price today (P/FCF): -$1.85

At today's price, your expected annual return is +19.1% on the P/E track.

Mid

Multiple of earnings (P/E): $0.43
IRR at today’s price (P/E): +19.1%
Fair buy price today (P/E): -$1.80
Multiple of cash flow (P/FCF): $0.80
IRR at today’s price (P/FCF): +24.4%
Fair buy price today (P/FCF): -$1.57

At today's price, your expected annual return is +19.1% on the P/E track.

High

Multiple of earnings (P/E): $0.57
IRR at today’s price (P/E): +21.2%
Fair buy price today (P/E): -$1.71
Multiple of cash flow (P/FCF): $0.92
IRR at today’s price (P/FCF): +25.9%
Fair buy price today (P/FCF): -$1.49

At today's price, your expected annual return is +21.2% on the P/E track.

Current price: $0.64Annual dividends: $0.22/shareNet cash / debt per share: -$2.90FMP DCF cross-reference: $14.60

Held · Bookmarked

0 · 0

portfolios · users

Avg position size

—

of holders' portfolios

13F filers

institutions

52-week range

$0.64 – $0.64

Exchange

OTC Link

P/E LTM (FWD)

1.1 (0.3)

Run the fair-value model →

P/S (TTM)

0.0

EV / FCF (TTM)

0.5

Analyst estimates (consensus)

Year	Est. revenue	Growth	Est. EPS	EPS range	Fwd P/E	# Analysts
2028	$2.9B	—	$2.01	$2.01–$2.01	0.3×	1
2029	$3.0B	+1.3%	$1.83	$1.83–$1.83	0.3×	1
2030	$2.8B	-5.7%	$0.60	$0.60–$0.60	1.1×	1
2031	$2.7B	-4.8%	$-0.09	$-0.09–$-0.09	—	1

Forward consensus · growth is YoY vs the prior fiscal-year estimate · Fwd P/E at the current price · source: Financial Modeling Prep

DCF fair valuemodel estimate

Intrinsic value

$14.60

Price

$0.64

Implied upside

+2188%

Peer comparison

Symbol	Price	Today	Mkt cap	P/E
FRWDFFairwood Holdings Limited	$0.64	+0.00%	$83M	—
CRNGFCarrianna Group Holdings Company Limited	$0.11	+0.00%	$173M	—
HMAGFhome24 SE	$7.31	+0.00%	$245M	—
LSMNFlastminute.com N.V.	$19.92	+0.00%	$211M	—
MVXMMoveix Inc.	$2.50	+0.00%

FAIRWOOD HLDGS LTD

Held by traders on TradeandTell

No one on the platform currently holds FRWDF.

Super investors & insiders

Institutions holding (13F)

No tracked institution reports a position in FRWDF as of their last filing.

Insider activity (SEC Form 4)

No recent Form 4 filings on EDGAR — either no insider transactions reported recently or this isn't a SEC-registered issuer.

Insider activity (SEC Form 4)

Dividend history

TTM yield · 81.50% ($0.52/share)

Ex-date	Per share	Pay date
2026-09-11	$0.2500	2026-10-06
2025-12-15	$0.0500	2025-12-31
2025-09-12	$0.1700	2025-10-02
2024-12-16	$0.0500	2024-12-31
2024-09-17	$0.3000	2024-10-03
2023-12-13	$0.1100	2023-12-28

Recent trades on TradeandTell

No one on the platform has traded FRWDF yet.