First Time Loading...

Suzhou Mingzhi Technology Co Ltd

Watchlist Manager
Suzhou Mingzhi Technology Co Ltd
Price: 20.96 CNY +0.77% Market Closed
Updated: Nov 29, 2023

DCF Value

This DCF valuation model was created by Alpha Spread and was last updated on Nov 25, 2023.

Estimated DCF Value of one 688355 stock is 23.42 CNY. Compared to the current market price of 20.96 CNY, the stock is Undervalued by 10%.

DCF Value
Base Case
23.42 CNY
Undervaluation 10%
DCF Value
Worst Case
Base Case
Best Case
DCF Value
Worst Case
Base Case
Best Case
DCF Value: 23.42 CNY
Suzhou Mingzhi Technology Co Ltd Competitors:
DCF Valuation
Chongqing Millison Technologies Inc
Jiangsu Lidao New Material Co Ltd
Shanghai Huafon Aluminium Corp
ZYF Lopsking Material Technology Co Ltd
Tianjin Ruixin Technology Co Ltd
Suzhou Chunxing Precision Mechanical Co Ltd
Yinbang Clad Material Co Ltd
JiaoZuo WanFang Aluminum Manufacturing Co Ltd

Valuation Analysis

DCF Financials
Financials used in DCF Calculation

699m 2.4B
Net Income
122m 368m
63.7m 250m

Sensitivity Analysis
DCF Value Sensitivity Analysis

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 25, 2023
Default Valuation
Create My Valuation Model
Other investors haven't shared any valuation models for Suzhou Mingzhi Technology Co Ltd.
Model Settings
Discount Rate
Forecast Period
5 Years
Terminal Growth
Discount Rate
Terminal Growth
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 2.9B CNY
Equity Value 2.9B CNY
/ Shares Outstanding 123m
688355 DCF Value 23.42 CNY
Undervalued by 10%

To view the process of calculating the Present Value of Suzhou Mingzhi Technology Co Ltd' future free cash flow, see the Present Value Calculation block.

See Also

Discover More
What is the DCF value of one 688355 stock?

Estimated DCF Value of one 688355 stock is 23.42 CNY. Compared to the current market price of 20.96 CNY, the stock is Undervalued by 10%.

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 Suzhou Mingzhi Technology Co Ltd's future free cash flow and discount it at a selected discount rate to calculate its Present Value (2.9B 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 23.42 CNY per one 688355 share.