600532.SS
Shanghai Topcare Medical Services Co Ltd
Price:  
0.72 
CNY
Volume:  
25,749,900
China | Metals & Mining

600532.SS DCF Valuation - Growth Exit 5Y

36.2 %
Upside

What is the DCF valuation of 600532.SS?

The Discounted Cash Flow (DCF) valuation of Shanghai Topcare Medical Services Co Ltd (600532.SS) is 0.98 CNY. With the latest stock price at 0.72 CNY, the upside of Shanghai Topcare Medical Services Co Ltd based on DCF is 36.2%.

Is 600532.SS a buy or a sell?

Based on the latest price of 0.72 CNY and our DCF valuation, Shanghai Topcare Medical Services Co Ltd (600532.SS) is a buy. Buying 600532.SS stocks now will result in a potential gain of 36.2%.

Range Selected
WACC / Discount Rate6.4% - 7.6%7.0%
Long-term Growth Rate 1.0% - 3.0%2.0%
Fair Price0.57 - 1.190.98
Upside-20.6% - 65.8%36.2%
0.72 CNY
Stock Price
0.98 CNY
Fair Price
REVENUE & EXPENSES
CAPEX
D&A
WORKING CAPITAL
TERMINAL VALUE

600532.SS DCF Valuation: Revenue & Expenses Forecast

(CNY in millions)Projections
12-202212-202312-202412-202512-202612-2027
Revenue166175185190197206
% Growth
76%6%6%3%4%4%
Cost of goods sold(35)(37)(39)(40)(42)(44)
% of Revenue21%21%21%21%21%21%
Selling, G&A expenses(107)(113)(119)(123)(127)(133)
% of Revenue64%64%64%64%64%64%
Research & Development000000
% of Revenue0%0%0%0%0%0%
Net interest & other expenses(37)(39)(41)(42)(44)(46)
% of Revenue22%22%22%22%22%22%
Tax expense233344
Tax rate-12%23%23%23%23%23%
Net profit(12)(11)(11)(12)(12)(13)
% Margin-7%-6%-6%-6%-6%-6%