|
Wah Fu Education Group Limited (WAFU) DCF -Bewertung
CN | Consumer Defensive | Education & Training Services | NASDAQ
|
- ✓ Fully Editable: Tailor To Your Needs In Excel Or Sheets
- ✓ Professional Design: Trusted, Industry-Standard Templates
- ✓ Pre-Built For Quick And Efficient Use
- ✓ No Expertise Is Needed; Easy To Follow
Wah Fu Education Group Limited (WAFU) Bundle
Optimieren Sie Ihre Zeit und verbessern Sie die Präzision mit unserem (WAFU) DCF -Taschenrechner! Mit realen Daten der Wah Fu Education Group Limited und anpassbaren Annahmen befindet sich dieses Tool in der Lage, wie ein erfahrener Investor prognostiziert, analysiert und bewertet (WAFU).
Discounted Cash Flow (DCF) - (USD MM)
| Year | AY1 2020 |
AY2 2021 |
AY3 2022 |
AY4 2023 |
AY5 2024 |
FY1 2025 |
FY2 2026 |
FY3 2027 |
FY4 2028 |
FY5 2029 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 5.6 | 8.5 | 11.5 | 10.7 | 7.2 | 7.7 | 8.2 | 8.7 | 9.3 | 9.9 |
| Revenue Growth, % | 0 | 51.06 | 34.75 | -6.81 | -32.45 | 6.56 | 6.56 | 6.56 | 6.56 | 6.56 |
| EBITDA | -1.4 | 1.3 | 1.0 | 2.4 | .1 | .4 | .4 | .4 | .4 | .5 |
| EBITDA, % | -24.95 | 15.1 | 9.07 | 22.65 | 1.47 | 4.67 | 4.67 | 4.67 | 4.67 | 4.67 |
| Depreciation | .4 | .2 | .2 | .4 | .3 | .3 | .3 | .3 | .4 | .4 |
| Depreciation, % | 6.5 | 2.29 | 1.56 | 3.84 | 4.8 | 3.8 | 3.8 | 3.8 | 3.8 | 3.8 |
| EBIT | -1.8 | 1.1 | .9 | 2.0 | -.2 | .1 | .1 | .1 | .1 | .1 |
| EBIT, % | -31.45 | 12.81 | 7.51 | 18.82 | -3.33 | 0.87143 | 0.87143 | 0.87143 | 0.87143 | 0.87143 |
| Total Cash | 6.8 | 12.1 | 11.8 | 12.6 | 11.0 | 7.7 | 8.2 | 8.7 | 9.3 | 9.9 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 3.3 | 2.8 | 4.3 | 3.4 | 3.5 | 3.2 | 3.4 | 3.7 | 3.9 | 4.2 |
| Account Receivables, % | 57.95 | 33.34 | 37.9 | 31.41 | 48.89 | 41.9 | 41.9 | 41.9 | 41.9 | 41.9 |
| Inventories | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Inventories, % | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accounts Payable | .0 | .0 | .1 | .2 | .2 | .1 | .1 | .1 | .1 | .1 |
| Accounts Payable, % | 0 | 0 | 0.94759 | 2.18 | 2.91 | 1.21 | 1.21 | 1.21 | 1.21 | 1.21 |
| Capital Expenditure | -.1 | -.1 | .0 | .0 | -.1 | -.1 | -.1 | -.1 | -.1 | -.1 |
| Capital Expenditure, % | -1.33 | -0.87177 | -0.30499 | -0.34825 | -1.32 | -0.83433 | -0.83433 | -0.83433 | -0.83433 | -0.83433 |
| Tax Rate, % | 77.52 | 77.52 | 77.52 | 77.52 | 77.52 | 77.52 | 77.52 | 77.52 | 77.52 | 77.52 |
| EBITAT | -2.0 | .9 | .6 | .9 | -.1 | .0 | .0 | .0 | .1 | .1 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -5.0 | 1.5 | -.7 | 2.4 | .0 | .5 | .1 | .1 | .1 | .1 |
| WACC, % | 8.41 | 8.39 | 8.36 | 8.33 | 8.3 | 8.36 | 8.36 | 8.36 | 8.36 | 8.36 |
| PV UFCF | ||||||||||
| SUM PV UFCF | .7 | |||||||||
| Long Term Growth Rate, % | 0.50 | |||||||||
| Free cash flow (T + 1) | 0 | |||||||||
| Terminal Value | 1 | |||||||||
| Present Terminal Value | 1 | |||||||||
| Enterprise Value | 2 | |||||||||
| Net Debt | -11 | |||||||||
| Equity Value | 12 | |||||||||
| Diluted Shares Outstanding, MM | 4 | |||||||||
| Equity Value Per Share | 2.77 |
What You Will Get
- Real WAFU Financial Data: Pre-filled with Wah Fu Education Group Limited's historical and projected data for precise analysis.
- Fully Editable Template: Modify key inputs like revenue growth, WACC, and EBITDA % with ease.
- Automatic Calculations: See WAFU’s intrinsic value update instantly based on your changes.
- Professional Valuation Tool: Designed for investors, analysts, and consultants seeking accurate DCF results.
- User-Friendly Design: Simple structure and clear instructions for all experience levels.
Key Features
- Comprehensive Data Access: WAFU’s historical educational performance metrics and projected growth forecasts.
- Customizable Parameters: Adjust enrollment rates, tuition fees, operational costs, and profit margins.
- Real-Time Insights: Monitor WAFU’s financial metrics update instantly as inputs change.
- Intuitive Visualizations: Interactive dashboard displays key performance indicators and financial outcomes.
- Designed for Precision: An essential tool for educators, investors, and financial analysts.
How It Works
- Download: Obtain the ready-to-use Excel file containing Wah Fu Education Group Limited’s (WAFU) financial data.
- Customize: Modify forecasts, such as enrollment growth, EBITDA %, and discount rate.
- Update Automatically: The intrinsic value and NPV calculations refresh in real-time.
- Test Scenarios: Develop various projections and compare results instantly.
- Make Decisions: Leverage the valuation outcomes to inform your investment strategy.
Why Choose This Calculator for Wah Fu Education Group Limited (WAFU)?
- Accurate Data: Up-to-date financials for Wah Fu Education ensure dependable valuation outcomes.
- Customizable: Tailor essential parameters such as growth rates, WACC, and tax rates to align with your forecasts.
- Time-Saving: Built-in calculations save you the hassle of starting from the ground up.
- Professional-Grade Tool: Crafted for investors, analysts, and consultants in the education sector.
- User-Friendly: An intuitive design and clear instructions make it accessible for all users.
Who Should Use This Product?
- Professional Investors: Develop comprehensive and accurate valuation models for investment analysis of Wah Fu Education Group Limited (WAFU).
- Corporate Finance Teams: Evaluate valuation scenarios to inform strategic decisions within the organization.
- Consultants and Advisors: Deliver precise valuation insights to clients regarding Wah Fu Education Group Limited (WAFU).
- Students and Educators: Utilize real-time data to enhance learning and practice in financial modeling.
- Education Sector Analysts: Gain insights into how education companies like Wah Fu Education Group Limited (WAFU) are assessed in the market.
What the Template Contains
- Historical Data: Includes Wah Fu Education Group Limited’s (WAFU) past financials and baseline forecasts.
- DCF and Levered DCF Models: Detailed templates to calculate Wah Fu Education Group Limited’s (WAFU) intrinsic value.
- WACC Sheet: Pre-built calculations for Weighted Average Cost of Capital.
- Editable Inputs: Modify key drivers like growth rates, EBITDA %, and CAPEX assumptions.
- Quarterly and Annual Statements: A complete breakdown of Wah Fu Education Group Limited’s (WAFU) financials.
- Interactive Dashboard: Visualize valuation results and projections dynamically.
Disclaimer
All information, articles, and product details provided on this website are for general informational and educational purposes only. We do not claim any ownership over, nor do we intend to infringe upon, any trademarks, copyrights, logos, brand names, or other intellectual property mentioned or depicted on this site. Such intellectual property remains the property of its respective owners, and any references here are made solely for identification or informational purposes, without implying any affiliation, endorsement, or partnership.
We make no representations or warranties, express or implied, regarding the accuracy, completeness, or suitability of any content or products presented. Nothing on this website should be construed as legal, tax, investment, financial, medical, or other professional advice. In addition, no part of this site—including articles or product references—constitutes a solicitation, recommendation, endorsement, advertisement, or offer to buy or sell any securities, franchises, or other financial instruments, particularly in jurisdictions where such activity would be unlawful.
All content is of a general nature and may not address the specific circumstances of any individual or entity. It is not a substitute for professional advice or services. Any actions you take based on the information provided here are strictly at your own risk. You accept full responsibility for any decisions or outcomes arising from your use of this website and agree to release us from any liability in connection with your use of, or reliance upon, the content or products found herein.