First Time Loading...

Perfect World Co Ltd

Watchlist Manager
Perfect World Co Ltd Logo
Perfect World Co Ltd
Price: 10.99 CNY Market Closed
Updated: Feb 24, 2024

DCF Value

This DCF valuation model was created by Alpha Spread and was last updated on Feb 24, 2024.

Estimated DCF Value of one 002624 stock is 15.15 CNY. Compared to the current market price of 10.99 CNY, the stock is Undervalued by 27%.

DCF Value
Base Case
15.15 CNY
Undervaluation 27%
DCF Value
Worst Case
Base Case
Best Case
DCF Value
Worst Case
Base Case
Best Case
DCF Value: 15.15 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 6B CNY. The present value of the terminal value is 18.6B CNY. The total present value equals 24.5B CNY.

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 24.5B CNY
+ Cash & Equivalents 2.9B CNY
+ Investments 4.6B CNY
Firm Value 32.1B CNY
- Debt 2.3B CNY
- Minority Interest 389.3m CNY
Equity Value 29.4B CNY
/ Shares Outstanding 1.9B
002624 DCF Value 15.15 CNY
Undervalued by 27%

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

9.1B 12.3B
Operating Income
993.1m 2B
937.8m 1.6B

See Also

Discover More

What is the DCF value of one 002624 stock?

Estimated DCF Value of one 002624 stock is 15.15 CNY. Compared to the current market price of 10.99 CNY, the stock is Undervalued by 27%.

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 24.5B 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 15.15 CNY per share.