Based on a DCF model, Meiwu Technology Company Limited Ordinary Shares (WNW) has an estimated fair value of $91.11, compared to a current price of $3.80.
Model Assumptions & Verdict
Using a WACC of 8.7%, a terminal growth rate of 2.0%, and projected FCF growth of -10.0%, the model suggests WNW is currently undervalued with upside/downside of +2297.7% versus the current price.
This DCF calculator auto-populates financial data from SEC EDGAR XBRL filings. All assumptions are adjustable. Results update in real-time as you change inputs.
[01]
Enter Company Ticker
Quick search:
Model Inputs & Results
[02]DCF Assumptions
Growth Stage
Rate declines linearly to terminal rate over projection period
$0
Negative or zero FCF — DCF model is not applicable. Enter a positive value or use alternative valuation methods.
10.0%
-10%40%
Terminal Stage
Perpetuity growth after projection period
2.5%
0%5%
10.0%
4%20%
$0
0.00B
Search for a company to start DCF analysis
Enter a ticker symbol and data will auto-populate into the model
Disclaimer: This is not financial advice. Data sourced from SEC EDGAR and Polygon.io. Past performance does not guarantee future results. Always conduct your own research before making investment decisions.
Meiwu Technology Company Limited Ordinary Shares (WNW) DCF Valuation — Discounted Cash Flow Calculator | $5M Market Cap | DeepViews