Global Cord Blood Corporation (CO) Discounted Future Market Cap - Discounting Cash Flows
CO
Global Cord Blood Corporation
CO (NYSE)

Estimated Value

USD

Market Price USD

* Values are not guaranteed, please do your own
research before making investment decisions.

Discounted Future Market Cap

This model estimates the intrinsic value of a common share by projecting the Future Market Capitalization using the estimated PE Ratio and then discounting it to the Present using an Annual Required Rate of Return.

Interactive Assumptions

Discount Rate

Discount Rate

Discount Rate = Cost of Equity = Risk Free Rate + Beta * Market Premium

The cost of equity is the theoretical rate of return that an equity investment should generate. It is calculated using the CAPM formula.

Read More

↳ Beta

Beta

Beta is a value that measures the price fluctuations (volatility) of a stock with respect to fluctuations in the overall stock market.

↳ Risk Free Rate

Risk-Free Rate

The risk-free rate represents the interest an investor would expect from an absolutely risk-free investment over a specified period of time. By default, it is equal to the current yield of the U.S. 10 Year Treasury Bond.

↳ Market Premium

Market Premium

Market risk premium represents the excess returns over the risk-free rate that investors expect for taking on the incremental risks connected to the equities market.

Pe Ratio

Price to Earnings (PE) Ratio

Estimated Price to Earnings (PE) Ratio at the end of the projection period.

Future Market Cap = PE Ratio * Projected Net Income

Revenue Growth Rate

Revenue Growth Rate

The annual revenue growth rate is applied to projected revenue starting from the second projection year onward.

Net Income Margin

Net Income Margin

Net Income expressed as a percentage of Revenue.

Historical Years

Historical Years

The number of historical years used to calculate averages for historical data.

Projection Years

Projection Years

The number of years for projecting the analysis into the future.

Results

Present Value 3.82 USD
Estimated net income 103.6 Mil. USD
Estimated market capitalization 570.3 Mil. USD
Market capitalization discounted to present 465.2 Mil. USD
Shares Outstanding 121.8 Mil.
Earnings Per Share (EPS) 0.543 USD
Market Price 2.99 USD
Price to Earnings (PE) Ratio 1.3

Historical and forecasted data

Monetary values are in USD

Edit Chart Values 2025 2026 2027 2028 2029

amounts of USD except for #

2024 LTM 2025 2026 2027 2028 2029
Revenue
171 238.3 263.1 290.5 320.8 354.2
Revenue Growth Rate
10.42% 10.42% 10.42% 10.42%
Net Income
65.78 69.67 76.93 84.94 93.79 103.6

amounts of USD except for #

Average LTM 2024 2023 2022 2021 2020 2019 2018 2017 2016 2015
Revenue 147.6 171
196 176.9 172.4 147 149.3 110.3 102.7 102.4
Cost of Revenue 25.39 24.76
28.9 27.3 26.7 27.72 28.93 20.71 22.4 21.07
Gross Profit 122.2 146.2
167.1 149.6 145.7 119.3 120.4 89.64 80.3 81.38
Gross Margin 82.28% 85.52%
85.26% 84.57% 84.52% 81.15% 80.63% 81.23% 78.19% 79.44%
Operating Income 60.94 82.94
95.98 83.13 78.91 56.87 44.61 38.46 29.64 37.9
Operating Margin 39.95% 48.51%
48.97% 46.99% 45.77% 38.68% 29.88% 34.85% 28.86% 37%
Net Income 46.63 65.78
78.99 77.54 66.44 43.38 37.79 18.32 14.09 17.31
Net Margin 29.24% 38.48%
40.3% 43.83% 38.54% 29.5% 25.31% 16.6% 13.72% 16.89%

amounts of USD except for #

Average LTM 2024 2023 2022 2021 2020 2019 2018 2017 2016 2015
Revenue 147.6 171
196 176.9 172.4 147 149.3 110.3 102.7 102.4
Revenue Growth Rate 10.42%
10.77% 2.62% 17.26% -1.54% 35.32% 7.45% 0.247% 11.21%
Net Income 46.63 65.78
78.99 77.54 66.44 43.38 37.79 18.32 14.09 17.31
Net Margin 29.24% 38.48%
40.3% 43.83% 38.54% 29.5% 25.31% 16.6% 13.72% 16.89%
Net Income Growth Rate 23.23%
1.86% 16.71% 53.17% 14.78% 106.3% 30.03% -18.58% -18.41%
Stockholders Equity 431.7 114.5
769.2 668.5 548 509.2 496.3 266.9 264.8 248
Equity Growth Rate 18.53%
15.05% 22% 7.62% 2.6% 85.97% 0.791% 6.74% 7.49%
Return on Invested Capital (ROIC) 57.26% 230.8%
40.27% 38.25% 39.24% 33.01% 19.73% 90.88% 10.21% 12.93%
After-tax Operating Income 48.61 66.46
77.89 70.26 65.13 47.09 35.4 29.76 19.15 26.34
Income Tax Rate 22% 19.87%
18.85% 15.48% 17.46% 17.19% 20.64% 22.62% 35.38% 30.51%
Invested Capital 146.4 28.79
193.4 183.7 166 142.7 179.4 32.75 187.6 203.7
discounting cash flows home logo

Discounting Cash Flows

Are you finding our services helpful? Review us on trustpilot logo Trustpilot
Have a question? Contact us