Loading...

Naspers Ltd
OTC:NAPRF

Watchlist Manager
Naspers Ltd Logo
Naspers Ltd
OTC:NAPRF
Watchlist
Price: 156.7 USD +9.62%
Updated: Nov 30, 2022

DCF Value

This DCF valuation model was created by Alpha Spread and was last updated on Nov 30, 2022.

Estimated DCF Value of one NAPRF stock is 75.39 USD. Compared to the current market price of 156.7 USD, the stock is Overvalued by 52%.

NAPRF DCF Value
Base Case
75.39 USD
Overvaluation 52%
DCF Value
Price
Worst Case
Base Case
Best Case
75.39
DCF Value
Worst Case
Base Case
Best Case
Hide
DCF Value: 75.39 USD
Naspers Ltd Competitors:
DCF Valuation
1896
Maoyan Entertainment
NEXCF
Nextech Ar Solutions Corp
PDD
Pinduoduo Inc
3319
Golf Digest Online Inc
PROSY
Prosus NV
2454
All About Inc
003010
Guangzhou Ruoyuchen Technology Co Ltd
2477
Temairazu Inc

Present Value Calculation

The first step in the DCF calculation process is to estimate the company's future free cash flow. Once free cash flow is forecasted, it is discounted at a risk-appropriate discount rate. The resulting value is the present value of the company's free cash flow. You can change any model inputs below.

Available Valuation Models
1 valuation model available
Alpha Spread
Updated on Nov 30, 2022
Default Valuation
Create My Valuation Model
Other investors haven't shared any valuation models for Naspers Ltd.
Model Settings
Discount Rate
7.48%
Forecast Period
5 Years
Terminal Growth
0%
Discount Rate
7.48%
Terminal Growth
0%
Growth Period
5 Years
Copy as My Model

DCF Model
Base Case Scenario

Rotate your device to view
DCF Model

To view the process of deriving the DCF Value of one share from the estimated Present Value, see the DCF Value Calculation block.

DCF Value Calculation

Depending on which type of operating model is chosen (equity or whole firm valuation model), the resulting value is either the value of equity or the value of the entire firm. In the case of the latter, to move from the value of the firm to the value of equity, liabilities are subtracted and assets are added.

Capital Structure
From Present Value to DCF Value

Present Value -2.4B USD
+ Cash & Equivalents 5.4B USD
+ Investments 58.5B USD
Firm Value 61.5B USD
- Debt 15.9B USD
- Minority Interest 29.5B USD
Equity Value 16B USD
/ Shares Outstanding 213M
NAPRF DCF Value 75.39 USD
Overvalued by 52%

To view the process of calculating the Present Value of Naspers Ltd' future free cash flow, see the Present Value Calculation block.

Valuation Analysis

After the valuation process, in order to gain a deeper understanding of the relationship between risk and opportunity, it is useful to study the dynamic of company's valuation under various inputs to the DCF model in use.

DCF Financials
Financials used in DCF Calculation

Revenue
9.8B 22.1B
Operating Income
-1B 244M
FCFF
-3.4B 209M

Sensitivity Analysis
DCF Value Sensitivity Analysis

See Also

Similar Stocks
What is the DCF value of one NAPRF stock?

Estimated DCF Value of one NAPRF stock is 75.39 USD. Compared to the current market price of 156.7 USD, the stock is Overvalued by 52%.

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. Using the DCF Operating Model we project Naspers Ltd's future free cash flow and discount it at a selected discount rate to calculate its Present Value (-2.4B USD).

2. DCF Value Calculation. We use the company's capital structure to calculate the total Equity Value based on the previously computed Present Value of the free cash flow. Dividing the Equity Value by the number of shares outstanding gives us the DCF Value of 75.39 USD per one NAPRF share.