Oriental Culture Holding LTD (OCG) DCF Valuation

Oriental Culture Holding LTD (OCG) DCF Valuation
  • ✓ Totalmente Editável: Adapte-Se Às Suas Necessidades No Excel Ou Planilhas
  • ✓ Design Profissional: Modelos Confiáveis ​​E Padrão Da Indústria
  • ✓ Pré-Construídos Para Uso Rápido E Eficiente
  • ✓ Não É Necessária Experiência; Fácil De Seguir

Oriental Culture Holding LTD (OCG) 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:

Streamline your analysis and improve precision with our (OCG) DCF Calculator! Equipped with real-time data from Oriental Culture Holding LTD and customizable assumptions, this tool empowers you to forecast, analyze, and value (OCG) just like a seasoned investor.


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 13.4 17.4 37.6 17.8 1.6 2.0 2.6 3.3 4.2 5.4
Revenue Growth, % 0 29.66 115.59 -52.62 -91.13 27.97 27.97 27.97 27.97 27.97
EBITDA 9.2 2.0 11.3 3.9 -3.7 .1 .2 .2 .3 .3
EBITDA, % 68.56 11.21 30.02 21.97 -235.75 6.35 6.35 6.35 6.35 6.35
Depreciation .2 .3 .4 .7 .6 .2 .2 .3 .4 .5
Depreciation, % 1.8 1.77 1.06 3.78 38.63 9.41 9.41 9.41 9.41 9.41
EBIT 9.0 1.6 10.9 3.2 -4.3 .1 .1 .2 .2 .3
EBIT, % 66.76 9.44 28.95 18.19 -274.38 4.67 4.67 4.67 4.67 4.67
Total Cash 10.9 25.1 33.1 33.7 20.9 1.9 2.4 3.1 4.0 5.1
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 1.3 .4 .1 .0 .4
Account Receivables, % 9.39 2.31 0.1467 0.16571 22.83
Inventories .0 .0 .0 .0 -.4 -.1 -.1 -.2 -.2 -.2
Inventories, % 0 0.000005734339 0.000002659825 0 -22.83 -4.57 -4.57 -4.57 -4.57 -4.57
Accounts Payable .5 6.1 1.6 3.0 2.6 .6 .8 1.1 1.4 1.7
Accounts Payable, % 4.02 34.75 4.32 16.77 164.21 31.98 31.98 31.98 31.98 31.98
Capital Expenditure -.4 .0 -13.5 -.8 -.2 -.2 -.3 -.4 -.5 -.6
Capital Expenditure, % -2.91 -0.10912 -35.96 -4.26 -14.87 -11.62 -11.62 -11.62 -11.62 -11.62
Tax Rate, % -0.41391 -0.41391 -0.41391 -0.41391 -0.41391 -0.41391 -0.41391 -0.41391 -0.41391 -0.41391
EBITAT 9.0 1.6 10.9 3.2 -4.4 .1 .1 .2 .2 .3
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 8.1 8.3 -6.3 4.5 -4.3 -1.9 .2 .3 .4 .5
WACC, % 11.83 11.83 11.83 11.83 11.83 11.83 11.83 11.83 11.83 11.83
PV UFCF
SUM PV UFCF -.8
Long Term Growth Rate, % 0.50
Free cash flow (T + 1) 0
Terminal Value 4
Present Terminal Value 2
Enterprise Value 2
Net Debt -18
Equity Value 19
Diluted Shares Outstanding, MM 4
Equity Value Per Share 4.52

What You Will Receive

  • Authentic OCG Financial Data: Pre-loaded with Oriental Culture Holding LTD’s historical and projected figures for accurate analysis.
  • Completely Customizable Template: Easily adjust key inputs such as revenue growth, WACC, and EBITDA %.
  • Instant Calculations: Watch OCG’s intrinsic value update in real-time based on your modifications.
  • Expert Valuation Tool: Tailored for investors, analysts, and consultants aiming for precise DCF outcomes.
  • Intuitive Design: Clear layout and straightforward instructions suitable for all skill levels.

Key Features

  • Comprehensive OCG Data: Loaded with Oriental Culture Holding LTD’s historical performance and future projections.
  • Customizable Assumptions: Modify growth rates, profit margins, discount rates, tax assumptions, and capital investments.
  • Interactive Valuation Model: Instant updates to Net Present Value (NPV) and intrinsic value based on your adjustments.
  • Scenario Analysis: Develop various forecasting scenarios to explore different valuation results.
  • Intuitive Interface: Easy-to-navigate, organized, and suitable for both experts and newcomers.

How It Works

  • 1. Access the Template: Download and open the Excel file containing Oriental Culture Holding LTD’s (OCG) preloaded data.
  • 2. Adjust Assumptions: Modify essential inputs such as growth rates, WACC, and capital expenditures.
  • 3. Analyze Results Instantly: The DCF model automatically calculates intrinsic value and NPV.
  • 4. Explore Scenarios: Evaluate various forecasts to examine different valuation scenarios.
  • 5. Present with Assurance: Share professional valuation insights to enhance your decision-making process.

Why Choose This Calculator for Oriental Culture Holding LTD (OCG)?

  • User-Friendly Interface: Tailored for both novices and seasoned professionals.
  • Customizable Inputs: Adjust parameters effortlessly to suit your evaluation needs.
  • Real-Time Feedback: Observe immediate updates to OCG's valuation as you modify the inputs.
  • Preloaded Data: Comes with OCG’s actual financial information for swift assessments.
  • Relied Upon by Experts: Favored by investors and analysts for making well-informed choices.

Who Should Use This Product?

  • Individual Investors: Gain insights to make informed decisions about trading Oriental Culture Holding LTD (OCG) stock.
  • Financial Analysts: Enhance valuation processes with comprehensive financial models tailored for OCG.
  • Consultants: Provide accurate and timely valuation insights for clients interested in OCG.
  • Business Owners: Learn how companies like Oriental Culture Holding LTD (OCG) are valued to inform your own business strategies.
  • Finance Students: Explore valuation techniques using real-world data and case studies related to OCG.

What the Template Contains

  • Historical Data: Includes Oriental Culture Holding LTD’s (OCG) past financials and baseline forecasts.
  • DCF and Levered DCF Models: Detailed templates to calculate Oriental Culture Holding LTD’s (OCG) 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 Oriental Culture Holding LTD’s (OCG) financials.
  • Interactive Dashboard: Visualize valuation results and projections dynamically.

No products were found matching.