As of June 13, 2025, Wikileaf Technologies Inc has a Discounted Cash Flow (DCF) derived fair value of $0.00 per share. With the current market price at $0.04, this represents a potential upside of -3505.0%.
| Key Metrics | Value |
|---|---|
| DCF Fair Value (5-year) | $0.00 |
| DCF Fair Value (10-year) | $0.00 |
| Potential Upside (5-year) | -3523.1% |
| Potential Upside (10-year) | -3505.0% |
| Discount Rate (WACC) | 4.3% - 5.7% |
| Fiscal Year | Revenue (USD millions) | Growth |
|---|---|---|
| 12-2020 | 0 | 3212% |
| 12-2021 | 0 | 7% |
| 12-2022 | 0 | 2% |
| 12-2023 | 0 | 7% |
| 12-2024 | 0 | 4% |
| 12-2025 | 0 | 3% |
| 12-2026 | 0 | 5% |
| 12-2027 | 0 | 3% |
| 12-2028 | 0 | 3% |
| 12-2029 | 0 | 2% |
| 12-2030 | 0 | 4% |
Net profit margin is expected to improve from -3619% in 12-2020 to -387% by 12-2030, driven by operational efficiency and economies of scale.
| Fiscal Year | Net Profit (USD millions) | Profit Margin |
|---|---|---|
| 12-2020 | (4) | -3619% |
| 12-2021 | (3) | -282% |
| 12-2022 | (3) | -288% |
| 12-2023 | (3) | -308% |
| 12-2024 | (3) | -319% |
| 12-2025 | (3) | -329% |
| 12-2026 | (3) | -346% |
| 12-2027 | (4) | -357% |
| 12-2028 | (4) | -366% |
| 12-2029 | (4) | -374% |
| 12-2030 | (4) | -387% |
. Projected CapEx is expected to maintain at approximately 43% of revenue.
Depreciation is based on an average useful life of 5 years for capital assets.
| Fiscal Year | D&A (USD millions) |
|---|---|
| 12-2021 | 0 |
| 12-2022 | 0 |
| 12-2023 | 0 |
| 12-2024 | 0 |
| 12-2025 | 0 |
| 12-2026 | 0 |
Net working capital is expected to increase gradually, with projected changes affecting free cash flow.
| Components | Average Days |
|---|---|
| Days Receivables | 22 |
| Days Inventory | 0 |
| Days Payables | 0 |
| Fiscal Year | EBITDA | Tax | CapEx | Change in NWC | FCF |
|---|---|---|---|---|---|
| 6M/2021 | (2) | (1) | 0 | 0 | (1) |
| 2022 | (4) | (1) | 0 | 0 | (3) |
| 2023 | (4) | (1) | 0 | 0 | (3) |
| 2024 | (4) | (1) | 0 | (0) | (3) |
| 2025 | (4) | (1) | 0 | 0 | (3) |
| Valuation Method | Fair Price (USD) | Potential Upside |
|---|---|---|
| 5-Year DCF (Growth) | 0.00 | -3523.1% |
| 10-Year DCF (Growth) | 0.00 | -3505.0% |
| 5-Year DCF (EBITDA) | 0.00 | -100.0% |
| 10-Year DCF (EBITDA) | 0.00 | -100.0% |
Is Wikileaf Technologies Inc (WIKI.CN) a buy or a sell? Wikileaf Technologies Inc is definitely a sell. Based on our DCF analysis, Wikileaf Technologies Inc (WIKI.CN) appears to be overvalued with upside potential of -3505.0%. The company's strong projected growth in revenue and profitability, coupled with consistent capital expenditure, supports our positive outlook on its intrinsic value.
Key investment drivers include:
Investors should consider reducing exposure at the current market price of $0.04.