|
Kingnet Network Co. ، Ltd. (002517.SZ) تقييم DCF
CN | Technology | Electronic Gaming & Multimedia | 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
Kingnet Network Co., Ltd. (002517.SZ) Bundle
If you're an investor or analyst, this (002517SZ) DCF Calculator is your go-to resource for accurate valuation. It comes preloaded with real data from Kingnet Network Co., Ltd., allowing you to adjust forecasts and observe the effects in real-time.
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 | 2,036.9 | 1,543.2 | 2,375.3 | 3,725.5 | 4,295.4 | 5,388.8 | 6,760.6 | 8,481.6 | 10,640.7 | 13,349.4 |
| Revenue Growth, % | 0 | -24.24 | 53.92 | 56.84 | 15.3 | 25.46 | 25.46 | 25.46 | 25.46 | 25.46 |
| EBITDA | -1,718.2 | 288.1 | 988.0 | 1,467.6 | 1,740.1 | 601.6 | 754.7 | 946.8 | 1,187.8 | 1,490.2 |
| EBITDA, % | -84.35 | 18.67 | 41.59 | 39.39 | 40.51 | 11.16 | 11.16 | 11.16 | 11.16 | 11.16 |
| Depreciation | 61.7 | 38.6 | 41.6 | 75.9 | 41.5 | 110.8 | 139.0 | 174.4 | 218.9 | 274.6 |
| Depreciation, % | 3.03 | 2.5 | 1.75 | 2.04 | 0.96635 | 2.06 | 2.06 | 2.06 | 2.06 | 2.06 |
| EBIT | -1,779.8 | 249.6 | 946.3 | 1,391.6 | 1,698.6 | 490.7 | 615.7 | 772.4 | 969.0 | 1,215.7 |
| EBIT, % | -87.38 | 16.17 | 39.84 | 37.35 | 39.54 | 9.11 | 9.11 | 9.11 | 9.11 | 9.11 |
| Total Cash | 1,221.9 | 1,012.9 | 1,341.3 | 2,551.0 | 2,806.9 | 3,404.8 | 4,271.5 | 5,358.9 | 6,723.1 | 8,434.5 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 671.8 | 406.5 | 922.9 | 1,049.4 | 1,314.2 | 1,691.5 | 2,122.1 | 2,662.2 | 3,340.0 | 4,190.2 |
| Account Receivables, % | 32.98 | 26.34 | 38.85 | 28.17 | 30.6 | 31.39 | 31.39 | 31.39 | 31.39 | 31.39 |
| Inventories | 18.7 | 3.8 | 16.2 | 10.5 | 19.6 | 27.8 | 34.9 | 43.7 | 54.9 | 68.8 |
| Inventories, % | 0.91596 | 0.24552 | 0.68012 | 0.28084 | 0.45625 | 0.51574 | 0.51574 | 0.51574 | 0.51574 | 0.51574 |
| Accounts Payable | 402.5 | 254.9 | 266.7 | 312.2 | 442.1 | 713.3 | 894.8 | 1,122.6 | 1,408.4 | 1,767.0 |
| Accounts Payable, % | 19.76 | 16.52 | 11.23 | 8.38 | 10.29 | 13.24 | 13.24 | 13.24 | 13.24 | 13.24 |
| Capital Expenditure | -58.9 | -64.0 | -153.9 | -131.6 | -191.0 | -231.7 | -290.7 | -364.7 | -457.5 | -574.0 |
| Capital Expenditure, % | -2.89 | -4.15 | -6.48 | -3.53 | -4.45 | -4.3 | -4.3 | -4.3 | -4.3 | -4.3 |
| Tax Rate, % | 13.88 | 13.88 | 13.88 | 13.88 | 13.88 | 13.88 | 13.88 | 13.88 | 13.88 | 13.88 |
| EBITAT | -1,850.8 | 238.8 | 853.6 | 1,030.7 | 1,462.9 | 437.8 | 549.2 | 689.0 | 864.4 | 1,084.5 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -2,136.0 | 345.9 | 224.4 | 899.5 | 1,169.4 | 202.6 | 141.5 | 177.5 | 222.7 | 279.4 |
| WACC, % | 8.78 | 8.78 | 8.78 | 8.78 | 8.78 | 8.78 | 8.78 | 8.78 | 8.78 | 8.78 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 786.3 | |||||||||
| Long Term Growth Rate, % | 3.50 | |||||||||
| Free cash flow (T + 1) | 289 | |||||||||
| Terminal Value | 5,480 | |||||||||
| Present Terminal Value | 3,599 | |||||||||
| Enterprise Value | 4,385 | |||||||||
| Net Debt | -2,786 | |||||||||
| Equity Value | 7,171 | |||||||||
| Diluted Shares Outstanding, MM | 2,118 | |||||||||
| Equity Value Per Share | 3.39 |
What You Will Receive
- Genuine Kingnet Financial Data: Pre-loaded with Kingnet’s historical and projected financial information for accurate analysis.
- Fully Customizable Template: Easily adjust key metrics such as revenue growth, WACC, and EBITDA percentage.
- Instant Calculations: Witness the immediate update of Kingnet’s intrinsic value as you make modifications.
- Professional Valuation Tool: Tailored for investors, analysts, and consultants looking for precise DCF outcomes.
- User-Friendly Interface: Intuitive layout and clear guidance suitable for all skill levels.
Key Features
- Comprehensive DCF Calculator: Features detailed unlevered and levered DCF valuation models tailored for Kingnet Network Co., Ltd. (002517SZ).
- WACC Calculator: Comes with a pre-configured Weighted Average Cost of Capital sheet that allows for customizable inputs specific to the needs of Kingnet Network Co., Ltd. (002517SZ).
- Adjustable Forecast Assumptions: Easily modify growth rates, capital expenditures, and discount rates to fit Kingnet Network Co., Ltd. (002517SZ) projections.
- Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios relevant to Kingnet Network Co., Ltd. (002517SZ).
- Interactive Dashboard and Charts: Visual representations summarize essential valuation metrics for quick and effective analysis of Kingnet Network Co., Ltd. (002517SZ).
How It Functions
- Step 1: Download the Excel file.
- Step 2: Examine Kingnet Network Co., Ltd.'s pre-filled financial data and projections.
- Step 3: Adjust key inputs such as revenue growth, WACC, and tax rates (highlighted cells).
- Step 4: Observe the DCF model refresh in real-time as you modify assumptions.
- Step 5: Review the outputs and leverage the findings for your investment decisions.
Why Choose the Kingnet Network Co., Ltd. Calculator?
- Precise Financials: Reliable data from Kingnet Network Co., Ltd. ensures accurate valuation outcomes.
- Tailorable: Modify essential parameters such as growth rates, WACC, and tax rates to align with your forecasts.
- Time-Efficient: Built-in calculations streamline the process, removing the need to start from scratch.
- Professional-Quality Tool: Crafted for investors, analysts, and consultants alike.
- Easy to Use: Intuitive design and clear, step-by-step guidance cater to users of all experience levels.
Who Can Benefit from This Product?
- Investors: Assess Kingnet Network Co., Ltd.'s (002517SZ) valuation before making stock transactions.
- CFOs and Financial Analysts: Optimize valuation workflows and evaluate forecasts effectively.
- Startup Founders: Discover the valuation strategies used for established firms like Kingnet Network Co., Ltd. (002517SZ).
- Consultants: Create detailed valuation reports for your clients with confidence.
- Students and Educators: Utilize real-time data to enhance learning and teaching of valuation methodologies.
Contents of the Template
- Preloaded Kingnet Data: Historical and projected financial data, such as revenue, EBIT, and capital expenditures.
- DCF and WACC Models: Professional templates for calculating intrinsic value and Weighted Average Cost of Capital.
- Editable Inputs: Yellow-highlighted cells available for modifying revenue growth, tax rates, and discount rates.
- Financial Statements: Detailed annual and quarterly financial data for in-depth analysis.
- Key Ratios: Ratios for profitability, leverage, and efficiency to assess 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.