Loading...
J

Jiangsu Jingxue Insulation Technology Co Ltd
SZSE:301010

Watchlist Manager
Jiangsu Jingxue Insulation Technology Co Ltd
SZSE:301010
Watchlist
Price: 20.08 CNY -0.45% Market Closed
Updated: Nov 30, 2022

DCF Value

This DCF valuation model was created by Alpha Spread and was last updated on Nov 30, 2022.

Estimated DCF Value of one 301010 stock is 15.66 CNY. Compared to the current market price of 20.08 CNY, the stock is Overvalued by 22%.

DCF Value
Base Case
15.66 CNY
Overvaluation 22%
DCF Value
Price
J
Worst Case
Base Case
Best Case
15.66
DCF Value
Worst Case
Base Case
Best Case
Hide
DCF Value: 15.66 CNY
Jiangsu Jingxue Insulation Technology Co Ltd Competitors:
DCF Valuation
OC
Owens Corning
ZEHN
Zehnder Group AG
7438
Kondotec Inc
7981
Takara Standard Co Ltd
BEAN
Belimo Holding AG
603992
Xiamen Solex High-Tech Industries Co Ltd
600444
Sinomach General Machinery Science & Technology Co Ltd
FBU
Fletcher Building 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 Nov 30, 2022
Default Valuation
Create My Valuation Model
Other investors haven't shared any valuation models for Jiangsu Jingxue Insulation Technology Co Ltd.
Model Settings
Discount Rate
7.18%
Forecast Period
5 Years
Terminal Growth
0%
Discount Rate
7.18%
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 1.7B CNY
+ Cash & Equivalents 132M CNY
+ Investments 97.7M CNY
Firm Value 1.9B CNY
- Debt 226M CNY
- Minority Interest 484k CNY
Equity Value 1.7B CNY
/ Shares Outstanding 108M
301010 DCF Value 15.66 CNY
Overvalued by 22%

To view the process of calculating the Present Value of Jiangsu Jingxue Insulation Technology 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
1B 1.5B
Operating Income
103M 154M
FCFF
94.9M 125M

Sensitivity Analysis
DCF Value Sensitivity Analysis

See Also

Similar Stocks
What is the DCF value of one 301010 stock?

Estimated DCF Value of one 301010 stock is 15.66 CNY. Compared to the current market price of 20.08 CNY, the stock is Overvalued by 22%.

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 Jiangsu Jingxue Insulation Technology Co Ltd's future free cash flow and discount it at a selected discount rate to calculate its Present Value (1.7B 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 15.66 CNY per one 301010 share.