Taiji Computer Corporation Limited (002368SZ) DCF Valuation

Taiji Computer Corporation Limited (002368.SZ) تقييم DCF

CN | Technology | Information Technology Services | SHZ
Taiji Computer Corporation Limited (002368SZ) DCF Valuation
  • 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

Taiji Computer Corporation Limited (002368.SZ) Bundle

Get Full Bundle:
$25 $15
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7

TOTAL:

Gain insight into your Taiji Computer Corporation Limited (002368SZ) valuation analysis with our sophisticated DCF Calculator! This Excel template comes preloaded with actual (002368SZ) data, enabling you to adjust forecasts and assumptions to accurately determine Taiji Computer Corporation Limited's intrinsic value.


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 7,062.7 8,532.6 10,504.9 10,600.8 9,194.6 9,920.4 10,703.5 11,548.4 12,460.0 13,443.5
Revenue Growth, % 0 20.81 23.11 0.91341 -13.27 7.89 7.89 7.89 7.89 7.89
EBITDA 535.5 662.3 765.6 815.2 779.2 769.7 830.5 896.0 966.8 1,043.1
EBITDA, % 7.58 7.76 7.29 7.69 8.47 7.76 7.76 7.76 7.76 7.76
Depreciation 140.8 185.2 231.4 282.3 311.1 246.3 265.7 286.7 309.3 333.7
Depreciation, % 1.99 2.17 2.2 2.66 3.38 2.48 2.48 2.48 2.48 2.48
EBIT 394.7 477.1 534.2 532.8 468.0 523.4 564.8 609.3 657.4 709.3
EBIT, % 5.59 5.59 5.09 5.03 5.09 5.28 5.28 5.28 5.28 5.28
Total Cash 2,190.9 2,756.6 2,899.3 2,451.5 1,683.9 2,626.3 2,833.6 3,057.2 3,298.6 3,558.9
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 3,016.4 4,115.6 5,855.0 5,825.5 6,743.9
Account Receivables, % 42.71 48.23 55.74 54.95 73.35
Inventories 1,563.6 2,465.0 3,830.6 3,055.6 3,220.8 3,002.8 3,239.9 3,495.6 3,771.5 4,069.2
Inventories, % 22.14 28.89 36.46 28.82 35.03 30.27 30.27 30.27 30.27 30.27
Accounts Payable 2,771.2 4,732.7 6,706.6 6,961.1 7,274.6 6,018.3 6,493.3 7,005.9 7,558.9 8,155.6
Accounts Payable, % 39.24 55.47 63.84 65.67 79.12 60.67 60.67 60.67 60.67 60.67
Capital Expenditure -230.4 -145.7 -325.6 -250.4 -228.1 -256.2 -276.4 -298.2 -321.7 -347.1
Capital Expenditure, % -3.26 -1.71 -3.1 -2.36 -2.48 -2.58 -2.58 -2.58 -2.58 -2.58
Tax Rate, % 10.77 10.77 10.77 10.77 10.77 10.77 10.77 10.77 10.77 10.77
EBITAT 349.4 446.9 474.9 460.4 417.6 467.7 504.6 544.4 587.4 633.7
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -1,549.1 447.4 -750.3 1,551.2 -269.5 707.6 301.3 325.1 350.7 378.4
WACC, % 6.82 6.85 6.83 6.81 6.83 6.83 6.83 6.83 6.83 6.83
PV UFCF
SUM PV UFCF 1,734.2
Long Term Growth Rate, % 3.50
Free cash flow (T + 1) 392
Terminal Value 11,764
Present Terminal Value 8,455
Enterprise Value 10,189
Net Debt 1,096
Equity Value 9,093
Diluted Shares Outstanding, MM 614
Equity Value Per Share 14.81

What You Will Receive

  • Genuine Taiji Financials: Access to both historical and projected data for precise valuation.
  • Customizable Inputs: Adjust WACC, tax rates, revenue growth, and capital expenditures to fit your analysis.
  • Automatic Calculations: Dynamic calculation of intrinsic value and NPV included.
  • Scenario Analysis: Evaluate various scenarios to assess the future performance of Taiji Computer Corporation Limited (002368SZ).
  • User-Friendly Design: Designed for professionals but easy for newcomers to navigate.

Key Features

  • Real-Time Data for Taiji Computer: Includes historical financial data and future projections specific to Taiji Computer Corporation Limited (002368SZ).
  • Customizable Financial Inputs: Tailor revenue growth, profit margins, WACC, tax rates, and capital expenditures to match your analysis.
  • Adaptive Valuation Model: Automatically recalculates Net Present Value (NPV) and intrinsic value based on the parameters you set.
  • Scenario Analysis: Generate various forecast scenarios to evaluate different valuation results.
  • Intuitive User Interface: Designed for ease of use, suitable for both professionals and newcomers in finance.

How It Works

  1. Step 1: Download the Excel file for Taiji Computer Corporation Limited (002368SZ).
  2. Step 2: Examine the pre-filled financial data and forecasts for [Symbol].
  3. Step 3: Adjust essential inputs such as revenue growth, WACC, and tax rates (cells highlighted for your convenience).
  4. Step 4: Observe the DCF model update in real-time as you modify your assumptions.
  5. Step 5: Evaluate the outputs and leverage the results for informed investment decisions.

Why Select This Calculator for Taiji Computer Corporation Limited (002368SZ)?

  • Precision: Utilizes real financial data from Taiji Computer Corporation for reliable results.
  • Versatility: Tailored for users to easily experiment with and adjust inputs as needed.
  • Efficiency: Eliminate the tedious process of creating a DCF model from the ground up.
  • Expert-Level: Crafted with the accuracy and ease-of-use expected by financial professionals.
  • Accessible: Intuitive design makes it simple for users regardless of their financial modeling background.

Who Should Benefit from This Product?

  • Professional Investors: Develop comprehensive and accurate valuation models for analyzing portfolios involving Taiji Computer Corporation Limited (002368SZ).
  • Corporate Finance Teams: Evaluate valuation scenarios to inform strategic decisions within their organizations.
  • Consultants and Advisors: Offer clients precise valuation insights related to Taiji Computer Corporation Limited (002368SZ).
  • Students and Educators: Utilize real-world data to enhance learning experiences in financial modeling.
  • Tech Enthusiasts: Gain insights into how technology companies like Taiji Computer Corporation Limited (002368SZ) are valued in the marketplace.

Overview of the Template Contents

  • Preloaded TCCL Data: Historical and forecasted financial metrics, including revenue, EBIT, and capital expenditures.
  • DCF and WACC Models: High-quality spreadsheets for determining intrinsic value and Weighted Average Cost of Capital.
  • Editable Inputs: Cells highlighted in yellow for modifying revenue growth, tax rates, and discount rates.
  • Financial Statements: Detailed annual and quarterly financial reports for in-depth analysis.
  • Key Ratios: Profitability, leverage, and efficiency ratios to assess company performance.
  • Dashboard and Charts: Visual representations of valuation results and underlying assumptions.


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.