|
Oriental Culture Holding LTD (OCG) DCF Valuation |
Fully Editable: Tailor To Your Needs In Excel Or Sheets
Professional Design: Trusted, Industry-Standard Templates
Investor-Approved Valuation Models
MAC/PC Compatible, Fully Unlocked
No Expertise Is Needed; Easy To Follow
Oriental Culture Holding LTD (OCG) Bundle
Streamline your analysis and improve precision with our (OCG) DCF Calculator! Equipped with real-time data from Oriental Culture Holding LTD and customizable assumptions, this tool empowers you to forecast, analyze, and value (OCG) just like a seasoned investor.
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 | 13.4 | 17.4 | 37.6 | 17.8 | 1.6 | 2.0 | 2.6 | 3.3 | 4.2 | 5.4 |
| Revenue Growth, % | 0 | 29.66 | 115.59 | -52.62 | -91.13 | 27.97 | 27.97 | 27.97 | 27.97 | 27.97 |
| EBITDA | 9.2 | 2.0 | 11.3 | 3.9 | -3.7 | .1 | .2 | .2 | .3 | .3 |
| EBITDA, % | 68.56 | 11.21 | 30.02 | 21.97 | -235.75 | 6.35 | 6.35 | 6.35 | 6.35 | 6.35 |
| Depreciation | .2 | .3 | .4 | .7 | .6 | .2 | .2 | .3 | .4 | .5 |
| Depreciation, % | 1.8 | 1.77 | 1.06 | 3.78 | 38.63 | 9.41 | 9.41 | 9.41 | 9.41 | 9.41 |
| EBIT | 9.0 | 1.6 | 10.9 | 3.2 | -4.3 | .1 | .1 | .2 | .2 | .3 |
| EBIT, % | 66.76 | 9.44 | 28.95 | 18.19 | -274.38 | 4.67 | 4.67 | 4.67 | 4.67 | 4.67 |
| Total Cash | 10.9 | 25.1 | 33.1 | 33.7 | 20.9 | 1.9 | 2.4 | 3.1 | 4.0 | 5.1 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 1.3 | .4 | .1 | .0 | .4 | .1 | .2 | .2 | .3 | .4 |
| Account Receivables, % | 9.39 | 2.31 | 0.1467 | 0.16571 | 22.83 | 6.97 | 6.97 | 6.97 | 6.97 | 6.97 |
| Inventories | .0 | .0 | .0 | .0 | -.4 | -.1 | -.1 | -.2 | -.2 | -.2 |
| Inventories, % | 0 | 0.000005734339 | 0.000002659825 | 0 | -22.83 | -4.57 | -4.57 | -4.57 | -4.57 | -4.57 |
| Accounts Payable | .5 | 6.1 | 1.6 | 3.0 | 2.6 | .6 | .8 | 1.1 | 1.4 | 1.7 |
| Accounts Payable, % | 4.02 | 34.75 | 4.32 | 16.77 | 164.21 | 31.98 | 31.98 | 31.98 | 31.98 | 31.98 |
| Capital Expenditure | -.4 | .0 | -13.5 | -.8 | -.2 | -.2 | -.3 | -.4 | -.5 | -.6 |
| Capital Expenditure, % | -2.91 | -0.10912 | -35.96 | -4.26 | -14.87 | -11.62 | -11.62 | -11.62 | -11.62 | -11.62 |
| Tax Rate, % | -0.41391 | -0.41391 | -0.41391 | -0.41391 | -0.41391 | -0.41391 | -0.41391 | -0.41391 | -0.41391 | -0.41391 |
| EBITAT | 9.0 | 1.6 | 10.9 | 3.2 | -4.4 | .1 | .1 | .2 | .2 | .3 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 8.1 | 8.3 | -6.3 | 4.5 | -4.3 | -1.9 | .2 | .3 | .4 | .5 |
| WACC, % | 6.77 | 6.77 | 6.77 | 6.77 | 6.77 | 6.77 | 6.77 | 6.77 | 6.77 | 6.77 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -.7 | |||||||||
| Long Term Growth Rate, % | 0.50 | |||||||||
| Free cash flow (T + 1) | 0 | |||||||||
| Terminal Value | 8 | |||||||||
| Present Terminal Value | 6 | |||||||||
| Enterprise Value | 5 | |||||||||
| Net Debt | -18 | |||||||||
| Equity Value | 23 | |||||||||
| Diluted Shares Outstanding, MM | 4 | |||||||||
| Equity Value Per Share | 5.28 |
What You Will Receive
- Authentic OCG Financial Data: Pre-loaded with Oriental Culture Holding LTD’s historical and projected figures for accurate analysis.
- Completely Customizable Template: Easily adjust key inputs such as revenue growth, WACC, and EBITDA %.
- Instant Calculations: Watch OCG’s intrinsic value update in real-time based on your modifications.
- Expert Valuation Tool: Tailored for investors, analysts, and consultants aiming for precise DCF outcomes.
- Intuitive Design: Clear layout and straightforward instructions suitable for all skill levels.
Key Features
- Comprehensive OCG Data: Loaded with Oriental Culture Holding LTD’s historical performance and future projections.
- Customizable Assumptions: Modify growth rates, profit margins, discount rates, tax assumptions, and capital investments.
- Interactive Valuation Model: Instant updates to Net Present Value (NPV) and intrinsic value based on your adjustments.
- Scenario Analysis: Develop various forecasting scenarios to explore different valuation results.
- Intuitive Interface: Easy-to-navigate, organized, and suitable for both experts and newcomers.
How It Works
- 1. Access the Template: Download and open the Excel file containing Oriental Culture Holding LTD’s (OCG) preloaded data.
- 2. Adjust Assumptions: Modify essential inputs such as growth rates, WACC, and capital expenditures.
- 3. Analyze Results Instantly: The DCF model automatically calculates intrinsic value and NPV.
- 4. Explore Scenarios: Evaluate various forecasts to examine different valuation scenarios.
- 5. Present with Assurance: Share professional valuation insights to enhance your decision-making process.
Why Choose This Calculator for Oriental Culture Holding LTD (OCG)?
- User-Friendly Interface: Tailored for both novices and seasoned professionals.
- Customizable Inputs: Adjust parameters effortlessly to suit your evaluation needs.
- Real-Time Feedback: Observe immediate updates to OCG's valuation as you modify the inputs.
- Preloaded Data: Comes with OCG’s actual financial information for swift assessments.
- Relied Upon by Experts: Favored by investors and analysts for making well-informed choices.
Who Should Use This Product?
- Individual Investors: Gain insights to make informed decisions about trading Oriental Culture Holding LTD (OCG) stock.
- Financial Analysts: Enhance valuation processes with comprehensive financial models tailored for OCG.
- Consultants: Provide accurate and timely valuation insights for clients interested in OCG.
- Business Owners: Learn how companies like Oriental Culture Holding LTD (OCG) are valued to inform your own business strategies.
- Finance Students: Explore valuation techniques using real-world data and case studies related to OCG.
What the Template Contains
- Historical Data: Includes Oriental Culture Holding LTD’s (OCG) past financials and baseline forecasts.
- DCF and Levered DCF Models: Detailed templates to calculate Oriental Culture Holding LTD’s (OCG) 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 Oriental Culture Holding LTD’s (OCG) 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.