investorscraft@gmail.com

Intrinsic Value of Pop Culture Group Co., Ltd. (CPOP)

Previous Close$1.27
Intrinsic Value
Upside potential
Previous Close
$1.27

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023-06-30 and quarterly data as of 2023-06-30.

  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)2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

INCOME STATEMENT

Revenue growth rate, %-42.6NaN
Revenue, $19NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $m43NaN
Operating income, $m-24NaN
EBITDA, $m-22NaN
Interest expense (income), $mNaN
Earnings before tax, $m-24NaN
Tax expense, $m1NaN
Net income, $m-24NaN

BALANCE SHEET

Cash and short-term investments, $m4NaN
Total assets, $m39NaN
Adjusted assets (=assets-cash), $m35NaN
Average production assets, $m2NaN
Working capital, $m19NaN
Total debt, $m1NaN
Total liabilities, $m13NaN
Total equity, $m26NaN
Debt-to-equity ratio0.044NaN
Adjusted equity ratio0.669NaN

CASH FLOW

Net income, $m-24NaN
Depreciation, amort., depletion, $m2NaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $m-6NaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $m-1NaN
Free cash flow, $m-5NaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $m19
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount