investorscraft@gmail.com

Intrinsic Value of Cheetah Mobile Inc. (CMCM)

Previous Close$2.27
Intrinsic Value
Upside potential
Previous Close
$2.27

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022-12-31 and quarterly data as of 2022-12-31.

  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 year(a)2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

INCOME STATEMENT

Revenue growth rate, %4.1NaN
Revenue, $128NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $m161NaN
Operating income, $m-33NaN
EBITDA, $m-25NaN
Interest expense (income), $mNaN
Earnings before tax, $m-78NaN
Tax expense, $m-4NaN
Net income, $m-74NaN

BALANCE SHEET

Cash and short-term investments, $m243NaN
Total assets, $m745NaN
Adjusted assets (=assets-cash), $m503NaN
Average production assets, $m14NaN
Working capital, $m195NaN
Total debt, $m6NaN
Total liabilities, $m295NaN
Total equity, $m450NaN
Debt-to-equity ratio0.013NaN
Adjusted equity ratio0.417NaN

CASH FLOW

Net income, $m-74NaN
Depreciation, amort., depletion, $m8NaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $m-62NaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $m0NaN
Free cash flow, $m-62NaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $m195
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount