WiMi Hologram Cloud Inc. (WIMI) 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
WiMi Hologram Cloud Inc. (WIMI) Bundle
Gain insight into your WiMi Hologram Cloud Inc. (WIMI) valuation analysis using our state-of-the-art DCF Calculator! This Excel template comes preloaded with real (WIMI) data, enabling you to adjust forecasts and assumptions for a precise calculation of WiMi Hologram Cloud Inc.'s intrinsic value.
Discounted Cash Flow (DCF) - (USD MM)
| Year | AY1 2019 |
AY2 2020 |
AY3 2021 |
AY4 2022 |
AY5 2023 |
FY1 2024 |
FY2 2025 |
FY3 2026 |
FY4 2027 |
FY5 2028 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 43.7 | 105.0 | 128.0 | 93.5 | 80.2 | 96.4 | 115.9 | 139.3 | 167.4 | 201.2 |
| Revenue Growth, % | 0 | 139.99 | 21.9 | -26.93 | -14.21 | 20.19 | 20.19 | 20.19 | 20.19 | 20.19 |
| EBITDA | 17.9 | -18.6 | -31.3 | -42.3 | -30.4 | -16.3 | -19.6 | -23.5 | -28.3 | -34.0 |
| EBITDA, % | 40.84 | -17.72 | -24.46 | -45.25 | -37.94 | -16.9 | -16.9 | -16.9 | -16.9 | -16.9 |
| Depreciation | 1.9 | 2.0 | 2.7 | 1.7 | .3 | 2.0 | 2.4 | 2.9 | 3.5 | 4.3 |
| Depreciation, % | 4.35 | 1.93 | 2.11 | 1.79 | 0.38261 | 2.11 | 2.11 | 2.11 | 2.11 | 2.11 |
| EBIT | 16.0 | -20.6 | -34.0 | -44.0 | -30.7 | -18.3 | -22.0 | -26.5 | -31.8 | -38.3 |
| EBIT, % | 36.49 | -19.65 | -26.58 | -47.04 | -38.32 | -19.02 | -19.02 | -19.02 | -19.02 | -19.02 |
| Total Cash | 17.7 | 53.2 | 107.6 | 83.8 | 106.0 | 70.3 | 84.5 | 101.6 | 122.1 | 146.8 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 4.9 | 24.2 | 3.6 | 3.5 | 4.7 | 9.0 | 10.8 | 13.0 | 15.6 | 18.8 |
| Account Receivables, % | 11.32 | 23.05 | 2.81 | 3.72 | 5.84 | 9.35 | 9.35 | 9.35 | 9.35 | 9.35 |
| Inventories | .0 | .6 | .9 | .3 | .0 | .3 | .4 | .5 | .5 | .7 |
| Inventories, % | 0.000000313 | 0.53756 | 0.73268 | 0.35231 | 0.000000171 | 0.32451 | 0.32451 | 0.32451 | 0.32451 | 0.32451 |
| Accounts Payable | 5.3 | 3.7 | 3.8 | 3.5 | 4.1 | 5.3 | 6.4 | 7.7 | 9.2 | 11.1 |
| Accounts Payable, % | 12.12 | 3.57 | 2.99 | 3.71 | 5.15 | 5.51 | 5.51 | 5.51 | 5.51 | 5.51 |
| Capital Expenditure | .0 | -.1 | -3.4 | -.2 | -9.3 | -2.8 | -3.4 | -4.1 | -4.9 | -5.9 |
| Capital Expenditure, % | -0.06140646 | -0.0632853 | -2.69 | -0.16209 | -11.63 | -2.92 | -2.92 | -2.92 | -2.92 | -2.92 |
| Tax Rate, % | 17.88 | 17.88 | 17.88 | 17.88 | 17.88 | 17.88 | 17.88 | 17.88 | 17.88 | 17.88 |
| EBITAT | 15.5 | -21.0 | -33.9 | -43.6 | -25.2 | -17.5 | -21.1 | -25.3 | -30.4 | -36.6 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 17.7 | -40.5 | -14.3 | -41.7 | -34.5 | -21.8 | -22.8 | -27.4 | -33.0 | -39.6 |
| WACC, % | 10.25 | 10.26 | 10.25 | 10.25 | 10.23 | 10.25 | 10.25 | 10.25 | 10.25 | 10.25 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -105.6 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | -40 | |||||||||
| Terminal Value | -490 | |||||||||
| Present Terminal Value | -301 | |||||||||
| Enterprise Value | -406 | |||||||||
| Net Debt | -39 | |||||||||
| Equity Value | -367 | |||||||||
| Diluted Shares Outstanding, MM | 87 | |||||||||
| Equity Value Per Share | -4.20 |
What You Will Get
- Real WIMI Financials: Access to historical and projected data for precise valuation.
- Adjustable Inputs: Customize WACC, tax rates, revenue growth, and capital expenditures.
- Automatic Calculations: Intrinsic value and NPV are computed in real-time.
- Scenario Analysis: Evaluate various scenarios to assess WiMi Hologram Cloud Inc.'s future performance.
- Clear and Intuitive Design: Designed for professionals while remaining user-friendly for newcomers.
Key Features
- Real-Time WIMI Data: Pre-filled with WiMi Hologram Cloud Inc.'s historical performance metrics and future growth estimates.
- Fully Customizable Inputs: Modify revenue projections, profit margins, discount rates, tax implications, and capital investments.
- Dynamic Valuation Model: Instant updates to Net Present Value (NPV) and intrinsic value based on user-defined parameters.
- Scenario Analysis: Develop various forecasting scenarios to explore different valuation possibilities.
- User-Friendly Interface: Intuitive, organized, and suitable for both industry experts and newcomers.
How It Works
- 1. Download the Template: Obtain and open the Excel file containing WiMi Hologram Cloud Inc.'s (WIMI) preloaded data.
- 2. Adjust Key Inputs: Modify essential variables such as growth rates, WACC, and capital expenditures.
- 3. Analyze Results Immediately: The DCF model automatically computes intrinsic value and NPV based on your inputs.
- 4. Explore Various Scenarios: Evaluate different forecasts to understand various valuation possibilities.
- 5. Present with Assurance: Share professional valuation findings to enhance your decision-making process.
Why Choose This Calculator for WiMi Hologram Cloud Inc. (WIMI)?
- Designed for Experts: A sophisticated tool tailored for analysts, CFOs, and consultants in the tech industry.
- Accurate Data: WiMi’s historical and projected financials are preloaded to ensure precision.
- Flexible Scenario Analysis: Effortlessly simulate various forecasts and assumptions.
- Comprehensive Outputs: Automatically computes intrinsic value, NPV, and essential metrics.
- User-Friendly: Detailed step-by-step instructions help you navigate the tool with ease.
Who Should Use This Product?
- Investors: Evaluate WiMi Hologram Cloud Inc.'s (WIMI) market potential before making investment decisions.
- CFOs and Financial Analysts: Enhance valuation methodologies and validate financial forecasts.
- Startup Founders: Understand the valuation strategies of innovative companies like WiMi Hologram Cloud Inc. (WIMI).
- Consultants: Provide expert valuation assessments for clients in the tech industry.
- Students and Educators: Utilize real-time data to practice and instruct on valuation principles.
What the Template Contains
- Operating and Balance Sheet Data: Pre-filled WiMi Hologram Cloud Inc. (WIMI) historical data and forecasts, including revenue, EBITDA, EBIT, and capital expenditures.
- WACC Calculation: A dedicated sheet for Weighted Average Cost of Capital (WACC), featuring parameters such as Beta, risk-free rate, and share price.
- DCF Valuation (Unlevered and Levered): Editable Discounted Cash Flow models that display intrinsic value with detailed calculations.
- Financial Statements: Pre-loaded financial statements (annual and quarterly) to facilitate analysis.
- Key Ratios: Includes profitability, leverage, and efficiency ratios for WiMi Hologram Cloud Inc. (WIMI).
- Dashboard and Charts: Visual summary of valuation outputs and assumptions to analyze results effectively.