Loading...

Feitian Technologies Co Ltd
SZSE:300386

Watchlist Manager
Feitian Technologies Co Ltd Logo
Feitian Technologies Co Ltd
SZSE:300386
Watchlist
Price: 10.11 CNY +0.4% Market Closed
Updated: Jan 29, 2023

DCF Value

This DCF valuation model was created by Alpha Spread and was last updated on Jan 29, 2023.

Estimated DCF Value of one 300386 stock is 3.2 CNY. Compared to the current market price of 10.11 CNY, the stock is Overvalued by 68%.

DCF Value
Base Case
3.2 CNY
Overvaluation 68%
DCF Value
Price
Worst Case
Base Case
Best Case
3.2
DCF Value
Worst Case
Base Case
Best Case
Hide
DCF Value: 3.2 CNY
Feitian Technologies Co Ltd Competitors:
DCF Valuation
300868
Shenzhen Jame Technology Corp Ltd
6724
Seiko Epson Corp
ALOT
AstroNova Inc
300689
Shenzhen Chengtian Weiye Technology Co Ltd
CNC
Concurrent Technologies PLC
HEAR
Turtle Beach Corp
HPQ
HP Inc
000977
Inspur Electronic Information Industry Co 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 Jan 29, 2023
Default Valuation
Create My Valuation Model
Other investors haven't shared any valuation models for Feitian Technologies Co Ltd.
Model Settings
Discount Rate
8.51%
Forecast Period
5 Years
Terminal Growth
0%
Discount Rate
8.51%
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 602M CNY
+ Cash & Equivalents 716M CNY
+ Investments 54.5M CNY
Firm Value 1.4B CNY
- Debt 17.6M CNY
- Minority Interest 18.3M CNY
Equity Value 1.3B CNY
/ Shares Outstanding 418M
300386 DCF Value 3.2 CNY
Overvalued by 68%

To view the process of calculating the Present Value of Feitian Technologies 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
978M 1B
Operating Income
41.7M 67.1M
FCFF
36.1M 55.1M

Sensitivity Analysis
DCF Value Sensitivity Analysis

See Also

Similar Stocks
What is the DCF value of one 300386 stock?

Estimated DCF Value of one 300386 stock is 3.2 CNY. Compared to the current market price of 10.11 CNY, the stock is Overvalued by 68%.

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 Feitian Technologies Co Ltd's future free cash flow and discount it at a selected discount rate to calculate its Present Value (602M 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 3.2 CNY per one 300386 share.