Loading...
T

Tongwei Co Ltd
SSE:600438

Watchlist Manager
Tongwei Co Ltd
SSE:600438
Watchlist
Price: 44.25 CNY +2.93% Market Closed
Updated: Nov 27, 2022

DCF Value

This DCF valuation model was created by Alpha Spread and was last updated on Nov 27, 2022.

Estimated DCF Value of one 600438 stock is 68.3 CNY. Compared to the current market price of 44.25 CNY, the stock is Undervalued by 35%.

DCF Value
Base Case
68.3 CNY
Undervaluation 35%
DCF Value
Price
T
Worst Case
Base Case
Best Case
68.3
DCF Value
Worst Case
Base Case
Best Case
Hide
DCF Value: 68.3 CNY
Tongwei Co Ltd Competitors:
DCF Valuation
1376
Kaneko Seeds Co Ltd
000702
Hunan Zhenghong Science and Technology Develop Co Ltd
301156
Shanghai Menon Animal Nutrition Technology Co Ltd
600108
Gansu Yasheng Industrial Group Co Ltd
KSCL
Kaveri Seed Company Ltd
LMNR
Limoneira Co
875
China Finance Investment Holdings Ltd
GODREJAGRO
Godrej Agrovet Ltd

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 27, 2022
Default Valuation
Create My Valuation Model
Other investors haven't shared any valuation models for Tongwei Co Ltd.
Model Settings
Discount Rate
6.41%
Forecast Period
5 Years
Terminal Growth
0%
Discount Rate
6.41%
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 334B CNY
+ Cash & Equivalents 2.9B CNY
+ Investments 735M CNY
Firm Value 337B CNY
- Debt 25.7B CNY
- Minority Interest 4.1B CNY
Equity Value 307B CNY
/ Shares Outstanding 4.5B
600438 DCF Value 68.3 CNY
Undervalued by 35%

To view the process of calculating the Present Value of Tongwei Co 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
130B 194B
Operating Income
40.1B 34.9B
FCFF
33B 20.4B

Sensitivity Analysis
DCF Value Sensitivity Analysis

See Also

Similar Stocks
What is the DCF value of one 600438 stock?

Estimated DCF Value of one 600438 stock is 68.3 CNY. Compared to the current market price of 44.25 CNY, the stock is Undervalued by 35%.

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 Tongwei Co Ltd's future free cash flow and discount it at a selected discount rate to calculate its Present Value (334B CNY).

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 68.3 CNY per one 600438 share.