South Malaysia Industries Bhd
KLSE:SMI
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
S
|
South Malaysia Industries Bhd
KLSE:SMI
|
MY |
|
H
|
Harbor Star Shipping Services Inc
XPHS:TUGS
|
PH |
|
B
|
Beyond Securities PCL
SET:BYD
|
TH |
|
Honkarakenne Oyj
LSE:0EPR
|
FI |
|
P
|
Performance One AG
F:PO1
|
DE |
|
Colt CZ Group SE
OTC:CZGZF
|
CZ |
|
Locafy Ltd
NASDAQ:LCFY
|
AU |
|
A
|
Alfa Solar Enerji Sanayi ve Ticaret AS
IST:ALFAS.E
|
TR |
|
C
|
Creative Technology Ltd
OTC:CREAF
|
SG |
|
T-Mobile US Inc
NASDAQ:TMUS
|
US |
|
S
|
Shanghai Smith Adhesive New Material Co Ltd
SSE:603683
|
CN |
|
Risecomm Group Holdings Ltd
HKEX:1679
|
CN |
|
C
|
CSE Global Ltd
SGX:544
|
SG |
|
Luks Kadife Ticaret ve Sanayi AS
IST:LUKSK.E
|
TR |
|
M
|
Mitsui E&S Co Ltd
SWB:MU1
|
JP |
|
Greatwalle Inc
HKEX:8315
|
HK |
|
H
|
Hui Lyu Ecological Technology Groups Co Ltd
SZSE:001267
|
CN |
|
Nano One Materials Corp
TSX:NANO
|
CA |
|
Airborne Wireless Network
OTC:ABWN
|
US |
|
C
|
Cullinan Metals Corp
OTC:CMTNF
|
CA |
|
B
|
Bonny International Holding Ltd
HKEX:1906
|
CN |
|
Banca Popolare Di Sondrio SpA
MIL:BPSO
|
IT |
|
Zscaler Inc
NASDAQ:ZS
|
US |
|
B
|
Bajaj Steel Industries Ltd
BSE:507944
|
IN |
Present Value Calculation
This block is the starting point of the DCF valuation process. It calculates the present value of a company's forecasted cash flows based on selected operating model. Adjust key parameters like discount rate and terminal growth, and alter inputs such as revenue growth and margins to see their impact on valuation.
DCF Model
Base Case Scenario
Switching the operating model will discard any changes made to the current valuation.
DCF Operating Model
DCF Value Calculation
This stage translates the present value into DCF value per share. For firm valuation models, it adjusts present value for debt and assets to derive equity value (skipped if using equity valuation model). Finally, this equity value is divided by the number of shares to determine the DCF value per share.
Present Value to DCF Value
Capital Structure
DCF Capital Structure
Valuation Analysis
Sensitivity Analysis
DCF Value Sensitivity Analysis
Sensitivity Analysis assesses how changes in key factors like revenue growth, margin, and discount rate affect a stock's DCF value. By visualizing various scenarios, from significant downturns to optimistic growth, this tool helps you understand potential valuation shifts, aiding in risk assessment and strategic decision-making.
DCF Sensitivity Analysis
DCF Financials
Financials used in DCF Calculation
DCF Financials
What is the DCF value of one SMI stock?
Estimated DCF Value of one SMI stock is hidden MYR. Compared to the current market price of 0.225 MYR, the stock is hidden .
The true DCF Value lies somewhere between the worst-case and best-case scenario values. This is because the future is not predetermined, and the stock's DCF Value is based almost entirely on the future of the company. Knowing the full range of possible stock DCF values gives a complete picture of the investment risks and opportunities.
How was the DCF Value calculated?
1. Present Value Calculation. Utilizing the DCF operating model, South Malaysia Industries Bhd's future cash flows are projected and then discounted using a chosen discount rate to determine its Present Value, which is calculated at hidden .
2. DCF Value Calculation. The company's capital structure is employed to derive the total Equity Value from the previously calculated Present Value of the cash flow. This Equity Value, when divided by the total number of outstanding shares, yields the DCF Value of hidden per share.
