Clinuvel Pharmaceuticals Ltd
XMUN:UR9
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
C
|
Clinuvel Pharmaceuticals Ltd
XMUN:UR9
|
AU |
|
Temenos AG
SIX:TEMN
|
CH |
|
Daito Trust Construction Co Ltd
F:4D7
|
JP |
|
Argosy Minerals Ltd
F:AM1
|
AU |
|
P
|
Perma-Pipe International Holdings Inc
XBER:MF3
|
US |
|
A
|
AIC Mines Ltd
F:HLS
|
AU |
|
Sedlmayr Grund und Immobilien AG
F:SPB
|
DE |
|
Clinuvel Pharmaceuticals Ltd
F:UR9
|
AU |
|
Absa Group Ltd
F:AU6
|
ZA |
|
E
|
Endesa SA
DUS:ENA
|
ES |
|
A
|
Allianz SE
XMUN:ALV
|
DE |
|
C
|
Cemex SAB de CV
F:CEXA
|
MX |
|
Exel Composites Oyj
F:8TY
|
FI |
|
I
|
IONOS Group SE
F:IOS
|
DE |
|
DENTSPLY SIRONA Inc
F:DY2
|
US |
|
Arizona Lithium Ltd
F:UDE0
|
AU |
|
F
|
Fujifilm Holdings Corp
F:FJI
|
JP |
|
G
|
Golden Ocean Group Ltd
F:KT31
|
BM |
|
Varia US Properties AG
SIX:VARN
|
CH |
|
China Shenhua Energy Co Ltd
F:IKF
|
CN |
|
Douyu International Holdings Ltd
F:DY8
|
CN |
|
L
|
Lloyds Banking Group PLC
F:LLD
|
UK |
|
D
|
Deutsche Bank AG
XMUN:DBK
|
DE |
|
I
|
IVU Traffic Technologies AG
XMUN:IVU
|
DE |
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 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 UR9 stock?
Estimated DCF Value of one
UR9
stock is
hidden
EUR.
Compared to the current market price of 5.488 EUR, 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, Clinuvel Pharmaceuticals 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.
