Wah Fu Education Group Limited (WAFU) DCF Valuation

Wah Fu Education Group Limited (WAFU) DCF Valuation
  • ✓ Fully Editable: Tailor To Your Needs In Excel Or Sheets
  • ✓ Professional Design: Trusted, Industry-Standard Templates
  • ✓ Pre-Built For Quick And Efficient Use
  • ✓ No Expertise Is Needed; Easy To Follow

Wah Fu Education Group Limited (WAFU) Bundle

DCF model
Get Full Bundle:
$25 $15
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7

TOTAL:

Optimize your time and improve precision with our (WAFU) DCF Calculator! Utilizing real data from Wah Fu Education Group Limited and customizable assumptions, this tool empowers you to forecast, analyze, and evaluate (WAFU) just like a seasoned investor.


Discounted Cash Flow (DCF) - (USD MM)

Year AY1
2020		 AY2
2021		 AY3
2022		 AY4
2023		 AY5
2024		 FY1
2025		 FY2
2026		 FY3
2027		 FY4
2028		 FY5
2029
Revenue 5.6 8.5 11.5 10.7 7.2 7.7 8.2 8.7 9.3 9.9
Revenue Growth, % 0 51.06 34.75 -6.81 -32.45 6.56 6.56 6.56 6.56 6.56
EBITDA -1.4 1.3 1.0 2.4 .1 .4 .4 .4 .4 .5
EBITDA, % -24.95 15.1 9.07 22.65 1.47 4.67 4.67 4.67 4.67 4.67
Depreciation .4 .2 .2 .4 .3 .3 .3 .3 .4 .4
Depreciation, % 6.5 2.29 1.56 3.84 4.8 3.8 3.8 3.8 3.8 3.8
EBIT -1.8 1.1 .9 2.0 -.2 .1 .1 .1 .1 .1
EBIT, % -31.45 12.81 7.51 18.82 -3.33 0.87143 0.87143 0.87143 0.87143 0.87143
Total Cash 6.8 12.1 11.8 12.6 11.0 7.7 8.2 8.7 9.3 9.9
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 3.3 2.8 4.3 3.4 3.5
Account Receivables, % 57.95 33.34 37.9 31.41 48.89
Inventories .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Inventories, % 0 0 0 0 0 0 0 0 0 0
Accounts Payable .0 .0 .1 .2 .2 .1 .1 .1 .1 .1
Accounts Payable, % 0 0 0.94759 2.18 2.91 1.21 1.21 1.21 1.21 1.21
Capital Expenditure -.1 -.1 .0 .0 -.1 -.1 -.1 -.1 -.1 -.1
Capital Expenditure, % -1.33 -0.87177 -0.30499 -0.34825 -1.32 -0.83433 -0.83433 -0.83433 -0.83433 -0.83433
Tax Rate, % 77.52 77.52 77.52 77.52 77.52 77.52 77.52 77.52 77.52 77.52
EBITAT -2.0 .9 .6 .9 -.1 .0 .0 .0 .1 .1
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -5.0 1.5 -.7 2.4 .0 .5 .1 .1 .1 .1
WACC, % 8.52 8.49 8.45 8.41 8.37 8.45 8.45 8.45 8.45 8.45
PV UFCF
SUM PV UFCF .7
Long Term Growth Rate, % 0.50
Free cash flow (T + 1) 0
Terminal Value 1
Present Terminal Value 1
Enterprise Value 2
Net Debt -11
Equity Value 12
Diluted Shares Outstanding, MM 4
Equity Value Per Share 2.77

What You Will Get

  • Real WAFU Financial Data: Pre-filled with Wah Fu Education Group Limited's historical and projected data for precise analysis.
  • Fully Editable Template: Modify key inputs like revenue growth, WACC, and EBITDA % with ease.
  • Automatic Calculations: See WAFU’s intrinsic value update instantly based on your changes.
  • Professional Valuation Tool: Designed for investors, analysts, and consultants seeking accurate DCF results.
  • User-Friendly Design: Simple structure and clear instructions for all experience levels.

Key Features

  • Comprehensive Data Access: WAFU’s historical educational performance metrics and projected growth forecasts.
  • Customizable Parameters: Adjust enrollment rates, tuition fees, operational costs, and profit margins.
  • Real-Time Insights: Monitor WAFU’s financial metrics update instantly as inputs change.
  • Intuitive Visualizations: Interactive dashboard displays key performance indicators and financial outcomes.
  • Designed for Precision: An essential tool for educators, investors, and financial analysts.

How It Works

  • Download: Obtain the ready-to-use Excel file containing Wah Fu Education Group Limited’s (WAFU) financial data.
  • Customize: Modify forecasts, such as enrollment growth, EBITDA %, and discount rate.
  • Update Automatically: The intrinsic value and NPV calculations refresh in real-time.
  • Test Scenarios: Develop various projections and compare results instantly.
  • Make Decisions: Leverage the valuation outcomes to inform your investment strategy.

Why Choose This Calculator for Wah Fu Education Group Limited (WAFU)?

  • Accurate Data: Up-to-date financials for Wah Fu Education ensure dependable valuation outcomes.
  • Customizable: Tailor essential parameters such as growth rates, WACC, and tax rates to align with your forecasts.
  • Time-Saving: Built-in calculations save you the hassle of starting from the ground up.
  • Professional-Grade Tool: Crafted for investors, analysts, and consultants in the education sector.
  • User-Friendly: An intuitive design and clear instructions make it accessible for all users.

Who Should Use This Product?

  • Professional Investors: Develop comprehensive and accurate valuation models for investment analysis of Wah Fu Education Group Limited (WAFU).
  • Corporate Finance Teams: Evaluate valuation scenarios to inform strategic decisions within the organization.
  • Consultants and Advisors: Deliver precise valuation insights to clients regarding Wah Fu Education Group Limited (WAFU).
  • Students and Educators: Utilize real-time data to enhance learning and practice in financial modeling.
  • Education Sector Analysts: Gain insights into how education companies like Wah Fu Education Group Limited (WAFU) are assessed in the market.

What the Template Contains

  • Historical Data: Includes Wah Fu Education Group Limited’s (WAFU) past financials and baseline forecasts.
  • DCF and Levered DCF Models: Detailed templates to calculate Wah Fu Education Group Limited’s (WAFU) intrinsic value.
  • WACC Sheet: Pre-built calculations for Weighted Average Cost of Capital.
  • Editable Inputs: Modify key drivers like growth rates, EBITDA %, and CAPEX assumptions.
  • Quarterly and Annual Statements: A complete breakdown of Wah Fu Education Group Limited’s (WAFU) financials.
  • Interactive Dashboard: Visualize valuation results and projections dynamically.

No products were found matching.