DCF - How to calculate total diluted number of shares if there is a dual class share structure?

I am trying to make a DCF for a Chinese-listed NASDAQ company. The share structure is set up as such:
The stock trades as an ADR. 1 ADR = 2 class A shares. The company has class A shares and class B shares. Class B shares are almost entirely owned by the company's parent Chinese entity, and class B shares have 15 times the voting rights as class A shares.

I am trying to calculate the total diluted number of shares outstanding so that I can divide my implied equity value to get my share price. My question is: what should I put as my denominator here? Should I just ignore the class B shares since they are not traded and not going to affect class A share price anyway? And should I be putting the total diluted number of ADRs instead of the number of shares as the denominator? 

 

Minus maxime ut sunt rerum ad eius. Dolores recusandae qui et illum repellat porro sunt incidunt.

Voluptas labore ad dolore provident repudiandae. Et modi quaerat corporis officiis. Quisquam voluptas maiores repudiandae accusamus et eveniet. Expedita rerum quia sit quos id hic ea omnis. Qui aut sint sunt quibusdam consequuntur et sit eligendi. Vel fuga cumque sed est beatae repellat.

Career Advancement Opportunities

April 2024 Investment Banking

  • Jefferies & Company 02 99.4%
  • Goldman Sachs 19 98.8%
  • Harris Williams & Co. New 98.3%
  • Lazard Freres 02 97.7%
  • JPMorgan Chase 03 97.1%

Overall Employee Satisfaction

April 2024 Investment Banking

  • Harris Williams & Co. 18 99.4%
  • JPMorgan Chase 10 98.8%
  • Lazard Freres 05 98.3%
  • Morgan Stanley 07 97.7%
  • William Blair 03 97.1%

Professional Growth Opportunities

April 2024 Investment Banking

  • Lazard Freres 01 99.4%
  • Jefferies & Company 02 98.8%
  • Goldman Sachs 17 98.3%
  • Moelis & Company 07 97.7%
  • JPMorgan Chase 05 97.1%

Total Avg Compensation

April 2024 Investment Banking

  • Director/MD (5) $648
  • Vice President (19) $385
  • Associates (87) $260
  • 3rd+ Year Analyst (14) $181
  • Intern/Summer Associate (33) $170
  • 2nd Year Analyst (66) $168
  • 1st Year Analyst (205) $159
  • Intern/Summer Analyst (146) $101
notes
16 IB Interviews Notes

“... there’s no excuse to not take advantage of the resources out there available to you. Best value for your $ are the...”

Leaderboard

1
redever's picture
redever
99.2
2
Secyh62's picture
Secyh62
99.0
3
Betsy Massar's picture
Betsy Massar
99.0
4
BankonBanking's picture
BankonBanking
99.0
5
kanon's picture
kanon
98.9
6
CompBanker's picture
CompBanker
98.9
7
dosk17's picture
dosk17
98.9
8
GameTheory's picture
GameTheory
98.9
9
numi's picture
numi
98.8
10
Kenny_Powers_CFA's picture
Kenny_Powers_CFA
98.8
success
From 10 rejections to 1 dream investment banking internship

“... I believe it was the single biggest reason why I ended up with an offer...”