Intrinsic
Screener
Valuation
Movers
Economy
Bonds
Institutions
Business Summaries
Updates
Go
Sign In
Screener
Summaries
Updates
Institutions
Sign In
More
↑
Overview
Financials
Chart
Business Summary
Filings
Ownership
Valuation
WiMi Hologram Cloud Inc.
(WIMI)
Services-Prepackaged Software
Latest Price
$1.02
TTM P/E
--
Normalized P/E
--
Div Yield
--
Book Value
--
P/B Ratio
--
Valuation metrics
adjust assumptions →
EPS:
$2.27
Book value / share:
$1.78
Formula:
√(22.5 × EPS × BVPS)
Graham Number
$9.54
+835% 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
+2152% upside
EPS:
$2.27
Target P/E:
15×
Formula:
EPS × P/E
P/E Fair Value
$34.05
+3238% upside