|
شركة Ningxia Western Venture Industrial Co.، Ltd. (000557.SZ) تقييم DCF
CN | Industrials | Railroads | SHZ
|
- ✓ Fully Editable: Tailor To Your Needs In Excel Or Sheets
- ✓ Professional Design: Trusted, Industry-Standard Templates
- ✓ Pre-Built For Quick And Efficient Use
- ✓ No Expertise Is Needed; Easy To Follow
Ningxia Western Venture Industrial Co.,Ltd. (000557.SZ) Bundle
Looking to determine the intrinsic value of Ningxia Western Venture Industrial Co., Ltd.? Our (000557SZ) DCF Calculator integrates real-world data with comprehensive customization features, enabling you to refine your forecasts and enhance your investment strategies.
Discounted Cash Flow (DCF) - (USD MM)
| Year | AY1 2019 |
AY2 2020 |
AY3 2021 |
AY4 2022 |
AY5 2023 |
FY1 2024 |
FY2 2025 |
FY3 2026 |
FY4 2027 |
FY5 2028 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 799.9 | 895.9 | 1,236.6 | 1,785.4 | 1,665.3 | 1,757.1 | 1,854.0 | 1,956.2 | 2,064.0 | 2,177.8 |
| Revenue Growth, % | 0 | 11.99 | 38.04 | 44.38 | -6.73 | 5.51 | 5.51 | 5.51 | 5.51 | 5.51 |
| EBITDA | 212.9 | 361.0 | 426.7 | 501.3 | 492.9 | 559.1 | 589.9 | 622.5 | 656.8 | 693.0 |
| EBITDA, % | 26.61 | 40.3 | 34.51 | 28.08 | 29.6 | 31.82 | 31.82 | 31.82 | 31.82 | 31.82 |
| Depreciation | 132.9 | 147.9 | 141.7 | 198.4 | 191.8 | 236.2 | 249.2 | 262.9 | 277.4 | 292.7 |
| Depreciation, % | 16.62 | 16.5 | 11.46 | 11.11 | 11.52 | 13.44 | 13.44 | 13.44 | 13.44 | 13.44 |
| EBIT | 79.9 | 213.2 | 285.1 | 303.0 | 301.1 | 322.9 | 340.7 | 359.5 | 379.3 | 400.3 |
| EBIT, % | 9.99 | 23.8 | 23.05 | 16.97 | 18.08 | 18.38 | 18.38 | 18.38 | 18.38 | 18.38 |
| Total Cash | 765.2 | 930.0 | 1,136.5 | 1,681.6 | 2,078.4 | 1,693.0 | 1,786.3 | 1,884.8 | 1,988.7 | 2,098.4 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 341.8 | 437.6 | 646.8 | 523.0 | 196.6 | 650.1 | 685.9 | 723.8 | 763.7 | 805.8 |
| Account Receivables, % | 42.73 | 48.85 | 52.31 | 29.3 | 11.81 | 37 | 37 | 37 | 37 | 37 |
| Inventories | 46.2 | 42.6 | 47.6 | 45.9 | 47.2 | 69.5 | 73.4 | 77.4 | 81.7 | 86.2 |
| Inventories, % | 5.78 | 4.76 | 3.85 | 2.57 | 2.83 | 3.96 | 3.96 | 3.96 | 3.96 | 3.96 |
| Accounts Payable | 114.4 | 99.5 | 164.3 | 267.6 | 134.6 | 217.1 | 229.0 | 241.7 | 255.0 | 269.1 |
| Accounts Payable, % | 14.3 | 11.11 | 13.28 | 14.99 | 8.09 | 12.35 | 12.35 | 12.35 | 12.35 | 12.35 |
| Capital Expenditure | -63.9 | -9.5 | -20.6 | -24.9 | -287.1 | -103.2 | -108.9 | -114.9 | -121.2 | -127.9 |
| Capital Expenditure, % | -7.99 | -1.06 | -1.67 | -1.4 | -17.24 | -5.87 | -5.87 | -5.87 | -5.87 | -5.87 |
| Tax Rate, % | 19.49 | 19.49 | 19.49 | 19.49 | 19.49 | 19.49 | 19.49 | 19.49 | 19.49 | 19.49 |
| EBITAT | 44.8 | 168.9 | 228.1 | 239.3 | 242.4 | 242.1 | 255.4 | 269.5 | 284.4 | 300.1 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -159.8 | 200.2 | 199.7 | 641.6 | 339.3 | -18.3 | 368.1 | 388.4 | 409.8 | 432.4 |
| WACC, % | 6.07 | 6.07 | 6.07 | 6.07 | 6.07 | 6.07 | 6.07 | 6.07 | 6.07 | 6.07 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 1,281.0 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 441 | |||||||||
| Terminal Value | 10,832 | |||||||||
| Present Terminal Value | 8,067 | |||||||||
| Enterprise Value | 9,348 | |||||||||
| Net Debt | -2,078 | |||||||||
| Equity Value | 11,427 | |||||||||
| Diluted Shares Outstanding, MM | 1,458 | |||||||||
| Equity Value Per Share | 7.84 |
What You Will Receive
- Authentic 000557SZ Financials: Comprehensive historical and projected data for precise valuation.
- Customizable Inputs: Adjust parameters such as WACC, tax rates, revenue growth, and capital expenditures.
- Automated Calculations: Intrinsic value and NPV are computed in real-time.
- Scenario Analysis: Evaluate various scenarios to assess the future performance of Ningxia Western Venture Industrial Co., Ltd.
- User-Friendly Design: Designed for professionals while remaining approachable for newcomers.
Key Features
- 🔍 Real-Life 000557 Financials: Pre-filled historical and projected data for Ningxia Western Venture Industrial Co., Ltd.
- ✏️ Fully Customizable Inputs: Modify all essential parameters (yellow cells) such as WACC, growth %, and tax rates.
- 📊 Professional DCF Valuation: Integrated formulas compute the intrinsic value of Ningxia Western Venture using the Discounted Cash Flow method.
- ⚡ Instant Results: Immediately visualize the company's valuation after any adjustments.
- Scenario Analysis: Evaluate and compare results for different financial assumptions side-by-side.
How It Works
- 1. Open the Template: Download and load the Excel file featuring Ningxia Western Venture Industrial Co., Ltd.'s preloaded data.
- 2. Edit Assumptions: Adjust essential inputs such as growth rates, WACC, and capital expenditures.
- 3. View Results Instantly: The DCF model automatically computes intrinsic value and NPV.
- 4. Test Scenarios: Evaluate multiple forecasts to explore various valuation outcomes.
- 5. Use with Confidence: Deliver professional valuation insights to inform your investment decisions regarding (000557SZ).
Why Opt for Our Calculator?
- Reliable Data: Access authentic financials from Ningxia Western Venture Industrial Co., Ltd. for trustworthy valuation outcomes.
- Flexible Customization: Tailor key metrics such as growth estimates, WACC, and tax rates to align with your forecasts.
- Efficient: Pre-loaded calculations streamline the process, saving you from starting from the ground up.
- Expert-Level Tool: Crafted for investors, analysts, and consultants working with [000557SZ].
- Easy to Use: A user-friendly interface and guided instructions make navigation simple for everyone.
Who Can Benefit from This Product?
- Individual Investors: Gain insights to make educated decisions when trading shares of Ningxia Western Venture Industrial Co., Ltd. (000557SZ).
- Financial Analysts: Simplify the valuation process with accessible financial models tailored for your analysis of Ningxia Western Venture Industrial Co., Ltd. (000557SZ).
- Consultants: Provide clients with prompt and precise valuation assessments of Ningxia Western Venture Industrial Co., Ltd. (000557SZ).
- Business Owners: Learn how major companies like Ningxia Western Venture Industrial Co., Ltd. (000557SZ) are valued to refine your own business strategies.
- Finance Students: Explore valuation methods using practical data and case studies related to Ningxia Western Venture Industrial Co., Ltd. (000557SZ).
Contents of the Template
- Pre-Filled DCF Model: Ningxia Western Venture Industrial Co., Ltd.'s (000557SZ) financial data preloaded for immediate analysis.
- WACC Calculator: Comprehensive calculations for the Weighted Average Cost of Capital.
- Financial Ratios: Assess Ningxia Western Venture's profitability, leverage, and operational efficiency.
- Editable Inputs: Modify assumptions like growth rates, margins, and CAPEX to suit your models.
- Financial Statements: Access to annual and quarterly reports for in-depth evaluation.
- Interactive Dashboard: Visualize key valuation metrics and outcomes effortlessly.
Disclaimer
All information, articles, and product details provided on this website are for general informational and educational purposes only. We do not claim any ownership over, nor do we intend to infringe upon, any trademarks, copyrights, logos, brand names, or other intellectual property mentioned or depicted on this site. Such intellectual property remains the property of its respective owners, and any references here are made solely for identification or informational purposes, without implying any affiliation, endorsement, or partnership.
We make no representations or warranties, express or implied, regarding the accuracy, completeness, or suitability of any content or products presented. Nothing on this website should be construed as legal, tax, investment, financial, medical, or other professional advice. In addition, no part of this site—including articles or product references—constitutes a solicitation, recommendation, endorsement, advertisement, or offer to buy or sell any securities, franchises, or other financial instruments, particularly in jurisdictions where such activity would be unlawful.
All content is of a general nature and may not address the specific circumstances of any individual or entity. It is not a substitute for professional advice or services. Any actions you take based on the information provided here are strictly at your own risk. You accept full responsibility for any decisions or outcomes arising from your use of this website and agree to release us from any liability in connection with your use of, or reliance upon, the content or products found herein.