Intrinsic value of Fuwei Films (Holdings) Co., Ltd. (FFHL)

[per Chepakovich valuation model]

other valuations of FFHL

[per Chepakovich valuation model]  See other valuations of FFHL stock

Previous Close$7.81
Intrinsic Value
Upside potential
Previous Close
$7.81

VALUATION INPUT DATA

Revenue, mln $
Initial revenue growth rate (norm.), %
Variable cost ratio, %
Fixed operating expenses, mln $
Production assets / Revenue, %
Working capital / Revenue, %
Interest rate on debt, %
Life of production assets, yrs
Initial discount rate, %
Shares outstanding, mln
Adjusted equity ratio
Adjusted assets / Revenue
Based on fiscal year data as of 2019-12-31 and quarterly data as of 2020-09-30.
NOTE: The bar chart shows historic and forecasted yearly revenue growth rates. Its purpose is to help you in determining what initial revenue rate you want to base your stock valuation on. Please make sure that you are confident in the value you select - for most stocks it is by far the most important parameter in valuation.
  1. Annual
  2. Quarterly YoY
  3. Quarterly QoQ

Annual revenue growth rates, % (past and forecasted)

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2019(a)2020202120222023202420252026202720282029203020312032203320342035203620372038203920402041204220432044

INCOME STATEMENT

Revenue growth rate, %-0.6NaN
Revenue, $48NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $m45NaN
Operating income, $m3NaN
EBITDA, $m9NaN
Interest expense (income), $mNaN
Earnings before tax, $m2NaN
Tax expense, $m0NaN
Net income, $m2NaN

BALANCE SHEET

Cash and short-term investments, $m12NaN
Total assets, $m67NaN
Adjusted assets (=assets-cash), $m55NaN
Average production assets, $m46NaN
Working capital, $m-16NaN
Total debt, $m9NaN
Total liabilities, $m37NaN
Total equity, $m30NaN
Debt-to-equity ratio0.312NaN
Adjusted equity ratio0.492NaN

CASH FLOW

Net income, $m2NaN
Depreciation, amort., depletion, $m6NaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $m8NaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $m-2NaN
Free cash flow, $m10NaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $m-16
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN