Perfect World Co Ltd
SZSE:002624
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Perfect World Co Ltd
SZSE:002624
|
CN |
|
D
|
Dala Energi AB (publ)
STO:DE
|
SE |
|
I
|
IGO Ltd
SWB:IDZ
|
AU |
|
LingNan Eco&Culture-Tourism Co Ltd
SZSE:002717
|
CN |
|
Zalando SE
XETRA:ZAL
|
DE |
|
Anfu CE LINK Ltd
SZSE:300787
|
CN |
|
Steel Dynamics Inc
NASDAQ:STLD
|
US |
|
Y
|
YIT Oyj
OMXH:YIT
|
FI |
|
A
|
Alphaform AG
OTC:AFRMF
|
DE |
|
Central Omega Resources Tbk PT
IDX:DKFT
|
ID |
|
Hooker Furnishings Corp
NASDAQ:HOFT
|
US |
|
VL E-Governance & IT Solutions Ltd
NSE:VLEGOV
|
IN |
|
H
|
Hifab Group AB
STO:HIFA B
|
SE |
|
E
|
Echo Investment SA
WSE:ECH
|
PL |
|
Tianjin Motimo Membrane Technology Co Ltd
SZSE:300334
|
CN |
|
C
|
CodeNature Inc
KOSDAQ:078940
|
KR |
|
Shoe Zone PLC
LSE:SHOE
|
UK |
|
Bajaj Finance Ltd
NSE:BAJFINANCE
|
IN |
|
D
|
Dalian BIO-CHEM Co Ltd
SSE:603360
|
CN |
|
M
|
Momentum Metropolitan Holdings Ltd
JSE:MTM
|
ZA |
|
Sailun Group Co Ltd
SSE:601058
|
CN |
|
Parkway Life Real Estate Investment Trust
SGX:C2PU
|
SG |
|
Isiklar Enerji ve Yapi Holding AS
IST:IEYHO.E
|
TR |
|
Auxico Resources Canada Inc
OTC:AUXIF
|
CA |
DCF Value
This DCF valuation model was created by
Alpha Spread
and was last updated on
Mar 22, 2026.
Estimated DCF Value of one
002624
stock is
hidden
CNY.
Compared to the current market price of 18.27 CNY, the stock is
hidden
.
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
Switching the operating model will discard any changes made to the current valuation.
DCF Operating Model
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
DCF Capital Structure
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 Sensitivity Analysis
DCF Financials
Financials used in DCF Calculation
DCF Financials
What is the DCF value of one 002624 stock?
Estimated DCF Value of one
002624
stock is
hidden
CNY.
Compared to the current market price of 18.27 CNY, the stock is
hidden
.
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, Perfect World 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
hidden
.
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 hidden per share.
