|
Infore Environment Technology Group Co.، Ltd. (000967.SZ) تقييم DCF
CN | Industrials | Industrial - Machinery | 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
Infore Environment Technology Group Co., Ltd. (000967.SZ) Bundle
Optimize your time and improve precision with our (000967SZ) DCF Calculator! Utilizing real data from Infore Environment Technology Group Co., Ltd. and customizable assumptions, this tool empowers you to forecast, analyze, and assess (000967SZ) like a seasoned professional investor.
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 | 12,695.9 | 14,332.0 | 11,813.5 | 12,256.0 | 12,631.1 | 12,698.0 | 12,765.3 | 12,833.0 | 12,901.0 | 12,969.4 |
| Revenue Growth, % | 0 | 12.89 | -17.57 | 3.75 | 3.06 | 0.53012 | 0.53012 | 0.53012 | 0.53012 | 0.53012 |
| EBITDA | 1,919.2 | 2,240.8 | 1,531.8 | 1,430.9 | 1,561.8 | 1,720.8 | 1,729.9 | 1,739.1 | 1,748.3 | 1,757.6 |
| EBITDA, % | 15.12 | 15.64 | 12.97 | 11.68 | 12.36 | 13.55 | 13.55 | 13.55 | 13.55 | 13.55 |
| Depreciation | 349.8 | 466.9 | 552.0 | 692.0 | 795.3 | 574.6 | 577.7 | 580.8 | 583.8 | 586.9 |
| Depreciation, % | 2.76 | 3.26 | 4.67 | 5.65 | 6.3 | 4.53 | 4.53 | 4.53 | 4.53 | 4.53 |
| EBIT | 1,569.3 | 1,774.0 | 979.7 | 739.0 | 766.5 | 1,146.1 | 1,152.2 | 1,158.3 | 1,164.5 | 1,170.6 |
| EBIT, % | 12.36 | 12.38 | 8.29 | 6.03 | 6.07 | 9.03 | 9.03 | 9.03 | 9.03 | 9.03 |
| Total Cash | 3,378.0 | 6,032.1 | 4,583.2 | 4,728.2 | 4,411.4 | 4,596.6 | 4,620.9 | 4,645.4 | 4,670.1 | 4,694.8 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 5,887.5 | 7,132.6 | 6,177.8 | 6,324.2 | 6,646.3 | 6,416.4 | 6,450.4 | 6,484.6 | 6,519.0 | 6,553.6 |
| Account Receivables, % | 46.37 | 49.77 | 52.29 | 51.6 | 52.62 | 50.53 | 50.53 | 50.53 | 50.53 | 50.53 |
| Inventories | 1,145.0 | 1,305.2 | 1,124.1 | 881.0 | 971.2 | 1,079.8 | 1,085.5 | 1,091.3 | 1,097.1 | 1,102.9 |
| Inventories, % | 9.02 | 9.11 | 9.52 | 7.19 | 7.69 | 8.5 | 8.5 | 8.5 | 8.5 | 8.5 |
| Accounts Payable | 5,427.9 | 7,258.0 | 5,428.9 | 5,287.2 | 5,212.8 | 5,682.6 | 5,712.7 | 5,743.0 | 5,773.4 | 5,804.0 |
| Accounts Payable, % | 42.75 | 50.64 | 45.95 | 43.14 | 41.27 | 44.75 | 44.75 | 44.75 | 44.75 | 44.75 |
| Capital Expenditure | -1,256.7 | -1,291.8 | -1,734.6 | -1,083.5 | -1,119.0 | -1,302.7 | -1,309.6 | -1,316.5 | -1,323.5 | -1,330.5 |
| Capital Expenditure, % | -9.9 | -9.01 | -14.68 | -8.84 | -8.86 | -10.26 | -10.26 | -10.26 | -10.26 | -10.26 |
| Tax Rate, % | 18.28 | 18.28 | 18.28 | 18.28 | 18.28 | 18.28 | 18.28 | 18.28 | 18.28 | 18.28 |
| EBITAT | 1,304.5 | 1,502.1 | 897.4 | 556.4 | 626.4 | 954.5 | 959.6 | 964.7 | 969.8 | 974.9 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -1,207.1 | 1,102.1 | -978.5 | 119.8 | -184.0 | 817.6 | 218.1 | 219.2 | 220.4 | 221.5 |
| WACC, % | 6 | 6.01 | 6.05 | 5.94 | 5.99 | 6 | 6 | 6 | 6 | 6 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 1,489.6 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 226 | |||||||||
| Terminal Value | 5,653 | |||||||||
| Present Terminal Value | 4,225 | |||||||||
| Enterprise Value | 5,714 | |||||||||
| Net Debt | -618 | |||||||||
| Equity Value | 6,332 | |||||||||
| Diluted Shares Outstanding, MM | 3,115 | |||||||||
| Equity Value Per Share | 2.03 |
What You Will Receive
- Pre-Filled Financial Model: Utilize Infore Environment Technology’s real data for accurate DCF valuation.
- Comprehensive Forecast Control: Modify revenue growth rates, profit margins, WACC, and other essential variables.
- Real-Time Calculations: Automatic updates allow you to view results instantly as you adjust inputs.
- Professional-Grade Template: A polished Excel file crafted for high-quality valuation analyses.
- Flexible and Reusable: Designed for adaptability, enabling multiple uses for detailed financial projections.
Key Features
- Genuine Infore Financials: Gain access to precise, pre-loaded historical data and future forecasts specific to Infore Environment Technology Group Co., Ltd. (000967SZ).
- Flexible Forecast Assumptions: Easily modify highlighted cells such as WACC, growth rates, and profit margins.
- Real-Time Calculations: Automatic updates for DCF, Net Present Value (NPV), and cash flow analyses.
- Interactive Dashboard: User-friendly charts and summaries for clear visualization of your valuation outcomes.
- Suitable for All Experience Levels: An intuitive design intended for investors, CFOs, and consultants, from novices to experts.
How It Operates
- Download the Template: Gain immediate access to the Excel-based Infore Environment Technology Group DCF Calculator.
- Input Your Assumptions: Modify the yellow-highlighted cells for growth rates, WACC, margins, and other variables.
- Instant Calculations: The model will automatically refresh to reveal the intrinsic value of Infore Environment Technology Group (000967SZ).
- Test Scenarios: Explore different assumptions to assess potential shifts in valuation.
- Analyze and Decide: Utilize the outcomes to inform your investment strategy or financial assessment.
Why Choose the Infore Environment Technology Group Co., Ltd. Calculator?
- Precise Data: Accurate financial metrics from Infore Environment Technology Group Co., Ltd. ensure trustworthy valuation results.
- Flexible Options: Tailor key inputs like growth rates, WACC, and tax rates to align with your forecasts.
- Efficient: Pre-configured calculations save you the hassle of starting from scratch.
- Professional Quality: Crafted for investors, analysts, and consultants in the industry.
- Easy to Use: User-friendly interface and detailed guidance make it accessible for everyone.
Who Could Benefit from Infore Environment Technology Group Co., Ltd. (000967SZ)?
- Investors: Gain insights and make informed decisions with our advanced valuation tools.
- Financial Analysts: Streamline your workflow with our customizable DCF model designed for efficiency.
- Consultants: Effortlessly tailor our templates for effective client presentations and comprehensive reports.
- Finance Enthusiasts: Enhance your knowledge of valuation methods through applicable real-world scenarios.
- Educators and Students: Utilize our resources as a hands-on learning aid in finance courses.
Contents of the Template
- Historical Data: Comprises Infore Environment Technology Group Co., Ltd.'s (000967SZ) previous financial statements and foundational forecasts.
- DCF and Levered DCF Models: Comprehensive templates for assessing the intrinsic value of Infore Environment Technology Group Co., Ltd. (000967SZ).
- WACC Sheet: Pre-configured calculations for the Weighted Average Cost of Capital.
- Editable Inputs: Customize essential parameters such as growth rates, EBITDA percentages, and CAPEX assumptions.
- Quarterly and Annual Statements: A thorough analysis of the financial performance of Infore Environment Technology Group Co., Ltd. (000967SZ).
- Interactive Dashboard: Dynamically visualize valuation outcomes and forecasts.
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.