|
Valoración DCF de Wimi Hologram Cloud Inc. (WIMI)
CN | Communication Services | Advertising Agencies | NASDAQ
|
- ✓ Completamente Editable: Adáptelo A Sus Necesidades En Excel O Sheets
- ✓ Diseño Profesional: Plantillas Confiables Y Estándares De La Industria
- ✓ Predeterminadas Para Un Uso Rápido Y Eficiente
- ✓ No Se Necesita Experiencia; Fáciles De Seguir
WiMi Hologram Cloud Inc. (WIMI) Bundle
¡Obtenga información sobre su análisis de valoración Wimi Hologram Cloud Inc. (WIMI) utilizando nuestra calculadora DCF de última generación! Esta plantilla de Excel viene precargada con datos reales (WIMI), lo que le permite ajustar los pronósticos y supuestos para un cálculo preciso del valor intrínseco de Wimi Hologram Cloud Inc.
Discounted Cash Flow (DCF) - (USD MM)
| Year | AY1 2019 |
AY2 2020 |
AY3 2021 |
AY4 2022 |
AY5 2023 |
FY1 2024 |
FY2 2025 |
FY3 2026 |
FY4 2027 |
FY5 2028 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 43.7 | 105.0 | 128.0 | 93.5 | 80.2 | 96.4 | 115.9 | 139.3 | 167.4 | 201.2 |
| Revenue Growth, % | 0 | 139.99 | 21.9 | -26.93 | -14.21 | 20.19 | 20.19 | 20.19 | 20.19 | 20.19 |
| EBITDA | 17.9 | -18.6 | -31.3 | -42.3 | -30.4 | -16.3 | -19.6 | -23.5 | -28.3 | -34.0 |
| EBITDA, % | 40.84 | -17.72 | -24.46 | -45.25 | -37.94 | -16.9 | -16.9 | -16.9 | -16.9 | -16.9 |
| Depreciation | 1.9 | 2.0 | 2.7 | 1.7 | .3 | 2.0 | 2.4 | 2.9 | 3.5 | 4.3 |
| Depreciation, % | 4.35 | 1.93 | 2.11 | 1.79 | 0.38261 | 2.11 | 2.11 | 2.11 | 2.11 | 2.11 |
| EBIT | 16.0 | -20.6 | -34.0 | -44.0 | -30.7 | -18.3 | -22.0 | -26.5 | -31.8 | -38.3 |
| EBIT, % | 36.49 | -19.65 | -26.58 | -47.04 | -38.32 | -19.02 | -19.02 | -19.02 | -19.02 | -19.02 |
| Total Cash | 17.7 | 53.2 | 107.6 | 83.8 | 106.0 | 70.3 | 84.5 | 101.6 | 122.1 | 146.8 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 4.9 | 24.2 | 3.6 | 3.5 | 4.7 | 9.0 | 10.8 | 13.0 | 15.6 | 18.8 |
| Account Receivables, % | 11.32 | 23.05 | 2.81 | 3.72 | 5.84 | 9.35 | 9.35 | 9.35 | 9.35 | 9.35 |
| Inventories | .0 | .6 | .9 | .3 | .0 | .3 | .4 | .5 | .5 | .7 |
| Inventories, % | 0.000000313 | 0.53756 | 0.73268 | 0.35231 | 0.000000171 | 0.32451 | 0.32451 | 0.32451 | 0.32451 | 0.32451 |
| Accounts Payable | 5.3 | 3.7 | 3.8 | 3.5 | 4.1 | 5.3 | 6.4 | 7.7 | 9.2 | 11.1 |
| Accounts Payable, % | 12.12 | 3.57 | 2.99 | 3.71 | 5.15 | 5.51 | 5.51 | 5.51 | 5.51 | 5.51 |
| Capital Expenditure | .0 | -.1 | -3.4 | -.2 | -9.3 | -2.8 | -3.4 | -4.1 | -4.9 | -5.9 |
| Capital Expenditure, % | -0.06140646 | -0.0632853 | -2.69 | -0.16209 | -11.63 | -2.92 | -2.92 | -2.92 | -2.92 | -2.92 |
| Tax Rate, % | 17.88 | 17.88 | 17.88 | 17.88 | 17.88 | 17.88 | 17.88 | 17.88 | 17.88 | 17.88 |
| EBITAT | 15.5 | -21.0 | -33.9 | -43.6 | -25.2 | -17.5 | -21.1 | -25.3 | -30.4 | -36.6 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 17.7 | -40.5 | -14.3 | -41.7 | -34.5 | -21.8 | -22.8 | -27.4 | -33.0 | -39.6 |
| WACC, % | 10.25 | 10.26 | 10.25 | 10.25 | 10.23 | 10.25 | 10.25 | 10.25 | 10.25 | 10.25 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -105.6 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | -40 | |||||||||
| Terminal Value | -490 | |||||||||
| Present Terminal Value | -301 | |||||||||
| Enterprise Value | -406 | |||||||||
| Net Debt | -39 | |||||||||
| Equity Value | -367 | |||||||||
| Diluted Shares Outstanding, MM | 87 | |||||||||
| Equity Value Per Share | -4.20 |
What You Will Get
- Real WIMI Financials: Access to historical and projected data for precise valuation.
- Adjustable Inputs: Customize WACC, tax rates, revenue growth, and capital expenditures.
- Automatic Calculations: Intrinsic value and NPV are computed in real-time.
- Scenario Analysis: Evaluate various scenarios to assess WiMi Hologram Cloud Inc.'s future performance.
- Clear and Intuitive Design: Designed for professionals while remaining user-friendly for newcomers.
Key Features
- Real-Time WIMI Data: Pre-filled with WiMi Hologram Cloud Inc.'s historical performance metrics and future growth estimates.
- Fully Customizable Inputs: Modify revenue projections, profit margins, discount rates, tax implications, and capital investments.
- Dynamic Valuation Model: Instant updates to Net Present Value (NPV) and intrinsic value based on user-defined parameters.
- Scenario Analysis: Develop various forecasting scenarios to explore different valuation possibilities.
- User-Friendly Interface: Intuitive, organized, and suitable for both industry experts and newcomers.
How It Works
- 1. Download the Template: Obtain and open the Excel file containing WiMi Hologram Cloud Inc.'s (WIMI) preloaded data.
- 2. Adjust Key Inputs: Modify essential variables such as growth rates, WACC, and capital expenditures.
- 3. Analyze Results Immediately: The DCF model automatically computes intrinsic value and NPV based on your inputs.
- 4. Explore Various Scenarios: Evaluate different forecasts to understand various valuation possibilities.
- 5. Present with Assurance: Share professional valuation findings to enhance your decision-making process.
Why Choose This Calculator for WiMi Hologram Cloud Inc. (WIMI)?
- Designed for Experts: A sophisticated tool tailored for analysts, CFOs, and consultants in the tech industry.
- Accurate Data: WiMi’s historical and projected financials are preloaded to ensure precision.
- Flexible Scenario Analysis: Effortlessly simulate various forecasts and assumptions.
- Comprehensive Outputs: Automatically computes intrinsic value, NPV, and essential metrics.
- User-Friendly: Detailed step-by-step instructions help you navigate the tool with ease.
Who Should Use This Product?
- Investors: Evaluate WiMi Hologram Cloud Inc.'s (WIMI) market potential before making investment decisions.
- CFOs and Financial Analysts: Enhance valuation methodologies and validate financial forecasts.
- Startup Founders: Understand the valuation strategies of innovative companies like WiMi Hologram Cloud Inc. (WIMI).
- Consultants: Provide expert valuation assessments for clients in the tech industry.
- Students and Educators: Utilize real-time data to practice and instruct on valuation principles.
What the Template Contains
- Operating and Balance Sheet Data: Pre-filled WiMi Hologram Cloud Inc. (WIMI) historical data and forecasts, including revenue, EBITDA, EBIT, and capital expenditures.
- WACC Calculation: A dedicated sheet for Weighted Average Cost of Capital (WACC), featuring parameters such as Beta, risk-free rate, and share price.
- DCF Valuation (Unlevered and Levered): Editable Discounted Cash Flow models that display intrinsic value with detailed calculations.
- Financial Statements: Pre-loaded financial statements (annual and quarterly) to facilitate analysis.
- Key Ratios: Includes profitability, leverage, and efficiency ratios for WiMi Hologram Cloud Inc. (WIMI).
- Dashboard and Charts: Visual summary of valuation outputs and assumptions to analyze results effectively.