Dashboard Pricing
English EN
Deutsch DE Español ES 简体中文 中文 हिन्दी HI
SUIC SUIC Worldwide Holdings Ltd
S

SUIC Worldwide Holdings Ltd
OTC:SUIC

Watchlist Manager
SUIC Worldwide Holdings Ltd
OTC:SUIC
Watchlist
Price: 0.049 USD Market Closed
Market Cap: $4m
Write Note Create Alert

DCF Value

The DCF Value for SUIC Worldwide Holdings Ltd (SUIC) under the Base Case is USD. Compared with the current market price of 0.049 USD, the stock appears .

Key assumptions
SUIC DCF Value

What one share is worth under these assumptions.

Create a free account · No card needed

DCF Model

DCF Assumptions
Revenue Growth 2.7%
Net Margin -92.2%-1.2%
Cash Flow Conversion -18%
Forecast Period 5 years
Model Settings
Template via FCFE
Discount Rate 9%
Terminal Growth 0%
Valuation Result
·
Explore More DCF Valuations

Reverse DCF

Single-Assumption Reverse DCF
Stress-test one driver at a time

Continue SUIC Research

Summary
SUIC intrinsic value, competitors valuation, and company profile.
DCF Valuation
SUIC stock valuation using Discount Cash Flow valuation method.
Relative Valuation
SUIC stock valuation using valuation multiples.
Wall St Estimates
SUIC price targets and financial estimates made by Wall Street analysts.
Profitability
Detailed analysis of the company's profitability.
Solvency
Analysis of the financial position and solvency of the company.
Financial Statements
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
SUIC stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall St Estimates
Profitability
Solvency
Financial Statements
Discount Rate