← Scroll for more →
WiMi Hologram Cloud Inc. (WIMI)
Services-Prepackaged Software
Latest Price
$0.49
TTM P/E
--
Normalized P/E
--
TTM Div Yield
--
Fwd Div Yield
--
Book Value
23.11
P/B Ratio
0.02
Valuation metrics
adjust assumptions →EPS: $2.27
Book value / share: $1.78
Formula: √(22.5 × EPS × BVPS)
Graham Number
$9.54
+1768% upside
Base FCF: $40M (median of recent 5yr)
Growth: 5%/yr (median YOY, capped at 25%)
Discount rate: 10%
Terminal growth: 3%
Projection horizon: 10 years
DCF Fair Value
$22.97
+4397% upside
EPS: $2.27
Target P/E: 15×
Formula: EPS × P/E
P/E Fair Value
$34.05
+6566% upside