/
DCF Valuation
Base-case fair value
$16.61
Intrinsic $22.15 · 25% MOS
Base-case summary
Our base-case DCF for China SXT Pharmaceuticals, Inc. (SXTC) projects 10 years of free cash flow growth at 2.0% for years 1–5 and 1.0% for years 6–10, anchored to a default 8% growth assumption, then applies a 2.5% perpetual growth rate and a 8.0% discount rate. Starting from the 3-year average of positive free cash flow ($831638) — TTM FCF was negative, this produces an intrinsic value of $22.15 per share. A 25% safety margin gives a fair value of $16.61.
See 3 scenarios side by side
Conservative, Base, and Optimistic fair values, plus the sensitivity matrix and FCF history. Free account.
TTM FCF is negative ($0). Projecting from a negative base produces nonsensical results, so this model uses the 3-year average of positive FCF ($831638) as the base instead. Treat this valuation as a rough estimate — it assumes a return to historical profitability.
Model inputs
Free Cash Flow (3yr avg)
$831638
Cash & equivalents
$18M
Total debt
$983877
Shares outstanding
1M