G

Guangzhou Great Power Energy and Technology Co Ltd
SZSE:300438

Watchlist Manager
Guangzhou Great Power Energy and Technology Co Ltd
SZSE:300438
Watchlist
Price: 35.73 CNY 4.44% Market Closed
Market Cap: 17.9B CNY
Have any thoughts about
Guangzhou Great Power Energy and Technology Co Ltd?
Write Note

DCF Value

This DCF valuation model was created by Alpha Spread and was last updated on Nov 5, 2024.

Estimated DCF Value of one 300438 stock is 30 CNY. Compared to the current market price of 35.73 CNY, the stock is Overvalued by 16%.

DCF Value
Base Case
30 CNY
Overvaluation 16%
DCF Value
Price
G
Worst Case
Base Case
Best Case
30
DCF Value
Worst Case
Base Case
Best Case
Hide
DCF Value: 30 CNY

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

The present value of cash flows over the next 5 years amounts to 3.5B CNY. The present value of the terminal value is 15B CNY. The total present value equals 18.5B CNY.
Forecast Period
Years
Discount Rate
%
Show All DCF Settings
Terminal Growth
%
Hide DCF Settings
Save

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

Present Value 18.5B CNY
+ Cash & Equivalents 943.6m CNY
+ Investments 505m CNY
Firm Value 19.9B CNY
- Debt 4.7B CNY
- Minority Interest 202.9m CNY
Equity Value 15B CNY
/ Shares Outstanding 500.9m
300438 DCF Value 30 CNY
Overvalued by 16%

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 Financials
Financials used in DCF Calculation

Revenue
8.3B 19.9B
Operating Income
577.9m 1.6B
FCFF
554.6m 1.2B

See Also

Discover More

What is the DCF value of one 300438 stock?

Estimated DCF Value of one 300438 stock is 30 CNY. Compared to the current market price of 35.73 CNY, the stock is Overvalued by 16%.

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, Guangzhou Great Power Energy and Technology Co Ltd's future cash flows are projected and then discounted using a chosen discount rate to determine its Present Value, which is calculated at 18.5B CNY.

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 30 CNY per share.

Back to Top
//