WUHN
M2bio Sciences Inc
Price:  
USD
Volume:  
10,490
South Africa | Pharmaceuticals

WUHN DCF Valuation - Growth Exit 5Y

1550367.8 %
Upside

What is the DCF valuation of WUHN?

The Discounted Cash Flow (DCF) valuation of M2bio Sciences Inc (WUHN) is 1.55 USD. With the latest stock price at 0.00 USD, the upside of M2bio Sciences Inc based on DCF is 1550367.8%.

Is WUHN a buy or a sell?

Based on the latest price of 0.00 USD and our DCF valuation, M2bio Sciences Inc (WUHN) is a buy. Buying WUHN stocks now will result in a potential gain of 1550367.8%.

Range Selected
WACC / Discount Rate4.5% - 4.2%4.4%
Long-term Growth Rate 1.0% - 3.0%2.0%
Fair Price0.86 - 3.031.55
Upside862551.3% - 3032899.7%1550367.8%
0.00 USD
Stock Price
1.55 USD
Fair Price
REVENUE & EXPENSES
CAPEX
D&A
WORKING CAPITAL
TERMINAL VALUE

WUHN DCF Valuation: Revenue & Expenses Forecast

(USD in millions)Projections
12-201212-201312-201412-201512-201612-2017
Revenue808488899497
% Growth
37%5%4%2%6%3%
Cost of goods sold(66)(68)(69)(69)(71)(72)
% of Revenue82%80%79%77%76%74%
Selling, G&A expenses(17)(18)(18)(19)(20)(20)
% of Revenue21%21%21%21%21%21%
Research & Development000000
% of Revenue0%0%0%0%0%0%
Net interest & other expenses(7)(8)(8)(8)(9)(9)
% of Revenue9%9%9%9%9%9%
Tax expense(0)11111
Tax rate2%15%15%15%15%15%
Net profit(10)(7)(7)(5)(5)(3)
% Margin-12%-9%-7%-6%-5%-4%