|
Wimi Hologram Cloud Inc. (WIMI) Avaliação DCF
CN | Communication Services | Advertising Agencies | NASDAQ
|
- ✓ Totalmente Editável: Adapte-Se Às Suas Necessidades No Excel Ou Planilhas
- ✓ Design Profissional: Modelos Confiáveis E Padrão Da Indústria
- ✓ Pré-Construídos Para Uso Rápido E Eficiente
- ✓ Não É Necessária Experiência; Fácil De Seguir
WiMi Hologram Cloud Inc. (WIMI) Bundle
Obtenha uma visão da sua análise de avaliação Wimi Hologram Cloud Inc. (WIMI) usando nossa calculadora DCF de última geração! Este modelo do Excel é pré -carregado com dados reais (WIMI), permitindo que você ajuste as previsões e suposições para um cálculo preciso do valor intrínseco da 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 | 43.8 | 105.2 | 128.2 | 93.7 | 80.4 | 96.6 | 116.1 | 139.6 | 167.7 | 201.6 |
| 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 | -31.4 | -42.4 | -30.5 | -16.3 | -19.6 | -23.6 | -28.4 | -34.1 |
| 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 | 2.5 | 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 | -20.7 | -34.1 | -44.1 | -30.8 | -18.4 | -22.1 | -26.5 | -31.9 | -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 | 53.3 | 107.8 | 83.9 | 106.3 | 70.5 | 84.7 | 101.8 | 122.4 | 147.1 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 5.0 | 24.2 | 3.6 | 3.5 | 4.7 | 9.0 | 10.9 | 13.0 | 15.7 | 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 | 3.8 | 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 | -3.5 | -.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 | -21.1 | -34.0 | -43.6 | -25.3 | -17.6 | -21.1 | -25.4 | -30.5 | -36.6 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 17.8 | -40.5 | -14.4 | -41.8 | -34.5 | -21.8 | -22.9 | -27.5 | -33.0 | -39.7 |
| WACC, % | 7.52 | 7.52 | 7.52 | 7.52 | 7.49 | 7.51 | 7.51 | 7.51 | 7.51 | 7.51 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -114.5 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | -40 | |||||||||
| Terminal Value | -734 | |||||||||
| Present Terminal Value | -511 | |||||||||
| Enterprise Value | -626 | |||||||||
| Net Debt | -40 | |||||||||
| Equity Value | -586 | |||||||||
| Diluted Shares Outstanding, MM | 174 | |||||||||
| Equity Value Per Share | -3.36 |
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.
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.