CMFO
China Marine Food Group Ltd
Price:  
0.01 
USD
Volume:  
2,520
China | Food Products

CMFO DCF Valuation - Growth Exit 5Y

13478.8 %
Upside

What is the DCF valuation of CMFO?

The Discounted Cash Flow (DCF) valuation of China Marine Food Group Ltd (CMFO) is 1.22 USD. With the latest stock price at 0.01 USD, the upside of China Marine Food Group Ltd based on DCF is 13478.8%.

Is CMFO a buy or a sell?

Based on the latest price of 0.01 USD and our DCF valuation, China Marine Food Group Ltd (CMFO) is a buy. Buying CMFO stocks now will result in a potential gain of 13478.8%.

Range Selected
WACC / Discount Rate4.4% - 4.5%4.5%
Long-term Growth Rate 2.5% - 4.2%3.3%
Fair Price0.53 - 6.851.22
Upside5737.2% - 75997.9%13478.8%
0.01 USD
Stock Price
1.22 USD
Fair Price
REVENUE & EXPENSES
CAPEX
D&A
WORKING CAPITAL
TERMINAL VALUE

CMFO DCF Valuation: Revenue & Expenses Forecast

(USD in millions)Projections
12-201212-201312-201412-201512-201612-2017
Revenue157124134145152155
% Growth
9%-21%8%8%5%2%
Cost of goods sold(121)(94)(100)(105)(108)(108)
% of Revenue77%76%74%73%71%70%
Selling, G&A expenses(31)(25)(27)(29)(30)(31)
% of Revenue20%20%20%20%20%20%
Research & Development(0)(0)(0)(0)(0)(0)
% of Revenue0%0%0%0%0%0%
Net interest & other expenses(8)(6)(7)(7)(7)(8)
% of Revenue5%5%5%5%5%5%
Tax expense(1)0(0)(1)(1)(1)
Tax rate32%17%17%17%17%17%
Net profit(4)(1)1357
% Margin-3%-1%1%2%3%4%