FMP
Smart Share Global Limited
EM
NASDAQ
Smart Share Global Limited, a consumer tech company, provides mobile device charging services in the People's Republic of China. The company provides mobile device charging services through online and offline networks; and rents and sells power banks. It offers services through its power banks placed in points of interests (POIs) operated by its location partners, such as entertainment venues, restaurants, shopping centers, hotels, transportation hubs, and public spaces. As of December 31, 2021, the company had 5.7 million power banks in 845,000 POIs in 1,700 counties and county-level districts. Smart Share Global Limited was incorporated in 2017 and is headquartered in Shanghai, the People's Republic of China.
1.08 USD
0 (0%)
Operating Data
Year
2020
2021
2022
2023
2024
2025
2026
2027
2028
2029
Revenue
386.39M
493.12M
390.36M
406.92M
260.55M
244.31M
229.07M
214.79M
201.39M
188.83M
Revenue %
-
27.62
-20.84
4.24
-35.97
-6.24
-6.24
-6.24
-6.24
Ebitda
65.74M
42.68M
-16.01M
53.4M
26.97M
22.01M
20.64M
19.35M
18.14M
17.01M
Ebitda %
17.01
8.66
-4.1
13.12
10.35
9.01
9.01
9.01
9.01
Ebit
18.52M
-11.91M
-77.77M
15.54M
5.26M
-5.72M
-5.37M
-5.03M
-4.72M
-4.42M
Ebit %
4.79
-2.41
-19.92
3.82
2.02
-2.34
-2.34
-2.34
-2.34
Depreciation
47.23M
54.59M
61.76M
37.86M
21.71M
27.73M
26M
24.38M
22.86M
21.43M
Depreciation %
12.22
11.07
15.82
9.3
8.33
11.35
11.35
11.35
11.35
Balance Sheet
Year
2020
2021
2022
2023
2024
2025
2026
2027
2028
2029
Total Cash
195.72M
373.5M
418.11M
430.56M
401.49M
208.34M
195.35M
183.17M
171.75M
161.04M
Total Cash %
50.65
75.74
107.11
105.81
154.09
85.28
85.28
85.28
85.28
Receivables
11.12M
2.82M
2.27M
38.3M
77.49M
21.1M
19.78M
18.55M
17.39M
16.31M
Receivables %
2.88
0.57
0.58
9.41
29.74
8.64
8.64
8.64
8.64
Inventories
32.94M
601.45k
144.55k
14.65M
16.27M
9.05M
8.49M
7.96M
7.46M
7M
Inventories %
8.52
0.12
0.04
3.6
6.24
3.71
3.71
3.71
3.71
Payable
42.07M
54.01M
107.12M
97.75M
42.33M
43.75M
41.03M
38.47M
36.07M
33.82M
Payable %
10.89
10.95
27.44
24.02
16.25
17.91
17.91
17.91
17.91
Cap Ex
-57.34M
-64.97M
-60.91M
-25.03M
-1.29M
-24.56M
-23.03M
-21.59M
-20.25M
-18.98M
Cap Ex %
-14.84
-13.18
-15.6
-6.15
-0.5
-10.05
-10.05
-10.05
-10.05
Weighted Average Cost Of Capital
Price
1.08
Beta
Diluted Shares Outstanding
520.08M
Costof Debt
3.92
Tax Rate
After Tax Cost Of Debt
-1.39
Risk Free Rate
Market Risk Premium
Cost Of Equity
Total Debt
904.44k
Total Equity
0
Total Capital
904.44k
Debt Weighting
100
Equity Weighting
0
Wacc
2.05
Build Up Free Cash Flow
Year
2020
2021
2022
2023
2024
2025
2026
2027
2028
2029
Revenue
386.39M
493.12M
390.36M
406.92M
260.55M
244.31M
229.07M
214.79M
201.39M
188.83M
Ebitda
65.74M
42.68M
-16.01M
53.4M
26.97M
22.01M
20.64M
19.35M
18.14M
17.01M
Ebit
18.52M
-11.91M
-77.77M
15.54M
5.26M
-5.72M
-5.37M
-5.03M
-4.72M
-4.42M
Tax Rate
135.42
135.42
135.42
135.42
135.42
135.42
135.42
135.42
135.42
135.42
Ebiat
14.86M
22.4M
-92.69M
12.54M
-1.86M
-2.99M
-2.8M
-2.63M
-2.46M
-2.31M
Depreciation
47.23M
54.59M
61.76M
37.86M
21.71M
27.73M
26M
24.38M
22.86M
21.43M
Receivables
11.12M
2.82M
2.27M
38.3M
77.49M
21.1M
19.78M
18.55M
17.39M
16.31M
Inventories
32.94M
601.45k
144.55k
14.65M
16.27M
9.05M
8.49M
7.96M
7.46M
7M
Payable
42.07M
54.01M
107.12M
97.75M
42.33M
43.75M
41.03M
38.47M
36.07M
33.82M
Cap Ex
-57.34M
-64.97M
-60.91M
-25.03M
-1.29M
-24.56M
-23.03M
-21.59M
-20.25M
-18.98M
Ufcf
2.75M
64.6M
-37.73M
-34.54M
-77.67M
65.22M
-676.98k
-634.77k
-595.18k
-558.07k
Wacc
2.05
2.05
2.05
2.05
2.05
Pv Ufcf
63.91M
-650.05k
-597.28k
-548.78k
-504.22k
Sum Pv Ufcf
61.61M
Terminal Value
Growth In Perpetuity Method
Long Term Growth Rate
Wacc
2.05
Free Cash Flow T1
-569.23k
Terminal Value
-1.25B
Present Terminal Value
-1.13B
Intrinsic Value
Enterprise Value
-1.07B
Net Debt
-107.39M
Equity Value
-958.48M
Diluted Shares Outstanding
520.08M
Equity Value Per Share
-1.84
Projected DCF
-1.84 1.587%
