Xingguang Agricultural Mach (603789) Valuation & Financial Model
Interactive Discounted Cash Flow (DCF) model for Xingguang Agricultural Mach (SSE:603789), currently being evaluated. In 2025, Xingguang Agricultural Mach generated $386.40 Million in revenue and -$119.49 Million in free cash flow. Explore projected intrinsic value assumptions based on institutional-grade macro metrics.
Valuation Methodology & Recent Performance
The financial model for Xingguang Agricultural Mach is calculated using an institutional discounted cash flow (DCF) engine utilizing recent operational metrics:
- Current Price: N/A
- Recent Revenue (2025): $386.40 Million
- Free Cash Flow (2025): -$119.49 Million
- Discount Rate (WACC): Derived using the Risk-Free Rate (e.g., 10Y Gov Bond) plus an Equity Risk Premium based on market volatility and stock price variance.
- Terminal Value: Projected using a perpetual growth model bounded by long-term macroeconomic estimates.