investorscraft@gmail.com

Intrinsic ValueWiMi Hologram Cloud Inc. (WIMI)

Previous Close$2.04
Intrinsic Value
Upside potential
Previous Close
$2.04

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

WiMi Hologram Cloud Inc. operates in the fast-evolving holographic augmented reality (AR) sector, providing a suite of holographic visualization and digital twin solutions. The company generates revenue primarily through its proprietary holographic AR platform, which serves industries such as entertainment, advertising, and education. WiMi’s technology enables 3D content creation, interactive applications, and cloud-based holographic services, positioning it as a niche player in China’s growing AR market. Unlike larger competitors focused on hardware, WiMi emphasizes software and cloud-based solutions, leveraging its expertise in AI-driven holography. The company targets both B2B and B2C segments, offering customized solutions for enterprises while exploring consumer applications like virtual concerts and retail experiences. Despite facing competition from global tech giants, WiMi differentiates itself through localized innovation and cost-effective scalability. Its market position remains early-stage, with growth tied to broader AR adoption and technological advancements in 5G and edge computing.

Revenue Profitability And Efficiency

WiMi reported revenue of $541.9 million for FY 2024, with net income of $71.6 million, reflecting a net margin of approximately 13.2%. The company’s operating cash flow of $532.9 million underscores strong cash generation, while minimal capital expenditures ($28,641) suggest asset-light operations. Diluted EPS of $1.46 indicates efficient earnings distribution across its 49.1 million outstanding shares.

Earnings Power And Capital Efficiency

WiMi’s robust operating cash flow relative to net income highlights effective working capital management. The negligible capex implies high capital efficiency, with earnings primarily reinvested in R&D and market expansion. The company’s ability to sustain profitability in a competitive AR landscape signals resilient earnings power, though scalability risks persist given its niche focus.

Balance Sheet And Financial Health

WiMi maintains a solid liquidity position, with $1.07 billion in cash and equivalents against $125.6 million in total debt, yielding a conservative leverage profile. The strong cash reserve supports R&D and potential M&A, though the debt-to-equity ratio warrants monitoring if growth initiatives accelerate.

Growth Trends And Dividend Policy

WiMi’s growth is tied to AR adoption, with no dividends paid in FY 2024, reflecting reinvestment priorities. Revenue trends will hinge on commercializing its holographic cloud platform, particularly in entertainment and enterprise applications. The absence of a dividend policy aligns with its growth-stage focus.

Valuation And Market Expectations

The market likely prices WiMi on growth potential rather than current earnings, given its niche AR exposure. Valuation metrics should account for sector volatility and China’s regulatory environment, with upside linked to scalable B2B contracts and technological breakthroughs.

Strategic Advantages And Outlook

WiMi’s software-centric approach and AI integration provide cost advantages in AR content creation. However, competition and reliance on China’s tech ecosystem pose risks. The outlook depends on securing high-value partnerships and expanding beyond its domestic market, with 5G adoption as a potential catalyst.

Sources

Company filings, FY 2024 financial statements

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

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