First Time Loading...
U

Ucap Cloud Information Technology Co Ltd
SSE:688228

Watchlist Manager
Ucap Cloud Information Technology Co Ltd
SSE:688228
Watchlist
Price: 42.89 CNY -0.74% Market Closed
Updated: Apr 13, 2024

DCF Value

This DCF valuation model was created by Alpha Spread and was last updated on Apr 13, 2024.

Estimated DCF Value of one 688228 stock is 41.69 CNY. Compared to the current market price of 42.89 CNY, the stock is Overvalued by 3%.

DCF Value
Base Case
41.69 CNY
Overvaluation 3%
DCF Value
Price
U
Worst Case
Base Case
Best Case
41.69
DCF Value
Worst Case
Base Case
Best Case
Hide
DCF Value: 41.69 CNY

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

The present value of cash flows over the next 5 years amounts to 278.3m CNY. The present value of the terminal value is 1.8B CNY. The total present value equals 2.1B CNY.
Forecast Period
Years
Discount Rate
%
Show All DCF Settings
Terminal Growth
%
Hide DCF Settings
Save

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

Present Value 2.1B CNY
+ Cash & Equivalents 511.7m CNY
+ Investments 411.5m CNY
Firm Value 3.1B CNY
- Debt 128.7m CNY
- Minority Interest 107.7m CNY
Equity Value 2.8B CNY
/ Shares Outstanding 67.5m
688228 DCF Value 41.69 CNY
Overvalued by 3%

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 Financials
Financials used in DCF Calculation

Revenue
698.9m 1.4B
Operating Income
109.7m 222.1m
FCFF
16.8m 172.4m

See Also

Discover More

What is the DCF value of one 688228 stock?

Estimated DCF Value of one 688228 stock is 41.69 CNY. Compared to the current market price of 42.89 CNY, the stock is Overvalued by 3%.

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, Ucap Cloud Information Technology Co Ltd's future cash flows are projected and then discounted using a chosen discount rate to determine its Present Value, which is calculated at 2.1B CNY.

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 41.69 CNY per share.

//