Discounted Cash Flow
Wimi Hologram Cloud Inc. ADR
—
—
Average annual growth rates
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Endpoint CAGR (better for long term trend)
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Projected growth rate
—
—
%
%
Historical inputs (10 fiscal years)
| YEAR | Sales | Net Income | Free Cash Flow | Net Margin | EPS (diluted) |
|---|---|---|---|---|---|
| 2017 | $192.0m | $10.9m | $15.7m | 5.7% | — |
| 2018 | $225.3m (17.3%) | $14.4m (31.7%) | $14.7m (-6.3%) | 6.4% (12.3%) | — |
| 2019 | $319.2m (41.7%) | $15.6m (8.3%) | $21.3m (44.6%) | 4.9% (-23.6%) | — |
| 2020 | $766.0m (140.0%) | $-21.0m (-234.9%) | $-10.0m (-146.9%) | -2.7% (-156.2%) | — |
| 2021 | $933.8m (21.9%) | $-37.8m (-79.7%) | $4.9m (148.9%) | -4.0% (-47.4%) | — |
| 2022 | $682.3m (-26.9%) | $-56.3m (-49.1%) | $-35.4m (-825.1%) | -8.3% (-104.0%) | — |
| 2023 | $585.4m (-14.2%) | $-75.9m (-34.8%) | $3.0m (108.6%) | -13.0% (-57.1%) | — |
| 2024 | $541.9m (-7.4%) | $16.3m (121.4%) | $78.9m (2500.4%) | 3.0% (123.1%) | — |
| 2025 | $422.2m (-22.1%) | $52.5m (222.5%) | $8.7m (-88.9%) | 12.4% (313.9%) | — |
Base FCF: — (latest fiscal year)
Discount rate: % —
Terminal growth: —
Projection period: — years
Alt A decline yrs:
Alt B total yrs:
SEC filings report in CNY. Values above are converted to USD for comparison with the US-listed share price.
Projected cash flows
| Year | Projected cash flow | Discount Factor | Present Value |
|---|
PV of projected FCF: —
Terminal FCF: —
Terminal value: —
PV of terminal value: —
Enterprise value (DCF): —
Current price: —
—Alternative DCF Models
| Model | Fair Value | Upside | PV(FCFs) | PV(Terminal) | Total Years |
|---|---|---|---|---|---|
| Standard (10yr→TV) | — | — | — | — | 10 + TV |
| Alt A (Gradual Decline) | — | — | — | — | — |
| Alt B (30yr Hard Stop) | — | — | — | N/A | — |
This is a simplified DCF model for illustration. It uses reported free cash flow, a single growth assumption, fixed WACC, and a Gordon Growth terminal value. It is not investment advice.