|
شركة Shandong Xiantan ، Ltd. (002746.SZ) تقييم DCF
CN | Consumer Defensive | Packaged Foods | 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
Shandong Xiantan Co., Ltd. (002746.SZ) Bundle
Simplify Shandong Xiantan Co., Ltd. (002746SZ) valuation with this customizable DCF Calculator! Featuring real Shandong Xiantan Co., Ltd. (002746SZ) financials and adjustable forecast inputs, you can test scenarios and uncover Shandong Xiantan Co., Ltd. (002746SZ) fair value in minutes.
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 | 3,533.4 | 3,188.3 | 3,311.8 | 5,102.2 | 5,768.0 | 5,863.4 | 5,960.4 | 6,059.1 | 6,159.4 | 6,261.3 |
| Revenue Growth, % | 0 | -9.77 | 3.87 | 54.06 | 13.05 | 1.65 | 1.65 | 1.65 | 1.65 | 1.65 |
| EBITDA | 1,277.6 | 560.6 | 335.3 | 379.6 | 500.1 | 937.9 | 953.4 | 969.2 | 985.2 | 1,001.5 |
| EBITDA, % | 36.16 | 17.58 | 10.12 | 7.44 | 8.67 | 16 | 16 | 16 | 16 | 16 |
| Depreciation | 195.2 | 200.6 | 223.6 | 257.3 | 289.9 | 335.8 | 341.4 | 347.0 | 352.8 | 358.6 |
| Depreciation, % | 5.53 | 6.29 | 6.75 | 5.04 | 5.03 | 5.73 | 5.73 | 5.73 | 5.73 | 5.73 |
| EBIT | 1,082.4 | 360.0 | 111.7 | 122.3 | 210.2 | 602.0 | 612.0 | 622.1 | 632.4 | 642.9 |
| EBIT, % | 30.63 | 11.29 | 3.37 | 2.4 | 3.64 | 10.27 | 10.27 | 10.27 | 10.27 | 10.27 |
| Total Cash | 2,619.8 | 3,508.1 | 3,073.2 | 3,148.0 | 3,660.7 | 4,598.1 | 4,674.2 | 4,751.6 | 4,830.2 | 4,910.2 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 74.3 | 50.1 | 55.1 | 97.0 | 130.9 | 111.5 | 113.3 | 115.2 | 117.1 | 119.1 |
| Account Receivables, % | 2.1 | 1.57 | 1.66 | 1.9 | 2.27 | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 |
| Inventories | 357.6 | 361.4 | 567.8 | 800.0 | 750.6 | 789.1 | 802.2 | 815.4 | 828.9 | 842.7 |
| Inventories, % | 10.12 | 11.33 | 17.14 | 15.68 | 13.01 | 13.46 | 13.46 | 13.46 | 13.46 | 13.46 |
| Accounts Payable | 160.3 | 181.6 | 311.4 | 375.7 | 403.3 | 398.6 | 405.2 | 411.9 | 418.7 | 425.7 |
| Accounts Payable, % | 4.54 | 5.69 | 9.4 | 7.36 | 6.99 | 6.8 | 6.8 | 6.8 | 6.8 | 6.8 |
| Capital Expenditure | -361.9 | -472.9 | -474.3 | -372.2 | -457.4 | -640.5 | -651.1 | -661.9 | -672.9 | -684.0 |
| Capital Expenditure, % | -10.24 | -14.83 | -14.32 | -7.3 | -7.93 | -10.92 | -10.92 | -10.92 | -10.92 | -10.92 |
| Tax Rate, % | -5.49 | -5.49 | -5.49 | -5.49 | -5.49 | -5.49 | -5.49 | -5.49 | -5.49 | -5.49 |
| EBITAT | 1,010.1 | 364.8 | 99.9 | 163.2 | 221.8 | 581.2 | 590.8 | 600.6 | 610.5 | 620.6 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 571.9 | 134.2 | -232.3 | -161.6 | 97.4 | 252.7 | 272.8 | 277.3 | 281.9 | 286.5 |
| WACC, % | 5.82 | 5.88 | 5.79 | 5.88 | 5.88 | 5.85 | 5.85 | 5.85 | 5.85 | 5.85 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 1,156.2 | |||||||||
| Long Term Growth Rate, % | 3.50 | |||||||||
| Free cash flow (T + 1) | 297 | |||||||||
| Terminal Value | 12,624 | |||||||||
| Present Terminal Value | 9,500 | |||||||||
| Enterprise Value | 10,657 | |||||||||
| Net Debt | -1,420 | |||||||||
| Equity Value | 12,077 | |||||||||
| Diluted Shares Outstanding, MM | 869 | |||||||||
| Equity Value Per Share | 13.90 |
What You Will Receive
- Authentic Shandong Xiantan Data: Comprehensive financial information – covering everything from revenue to EBIT – based on current and projected metrics.
- Complete Customization: Modify all essential parameters (highlighted cells) such as WACC, growth %, and tax rates.
- Immediate Valuation Updates: Automatic recalculations to assess the effects of changes on Shandong Xiantan's fair value.
- Flexible Excel Template: Designed for quick modifications, scenario analysis, and in-depth forecasts.
- Efficient and Precise: Eliminate the need to build models from the ground up while ensuring accuracy and adaptability.
Highlighted Features
- Comprehensive Financial Data: Gain access to precise historical figures and future forecasts for Shandong Xiantan Co., Ltd. (002746SZ).
- Adjustable Forecast Parameters: Modify yellow-highlighted fields such as WACC, growth rates, and profit margins.
- Real-Time Calculations: Automatic updates for DCF, Net Present Value (NPV), and cash flow assessments.
- User-Friendly Dashboard: Clear, easy-to-interpret charts and summaries to help illustrate your valuation findings.
- Designed for All Skill Levels: An intuitive format catering to investors, CFOs, and consultants alike.
How It Works
- Download: Obtain the pre-built Excel file featuring Shandong Xiantan Co., Ltd.'s (002746SZ) financial data.
- Customize: Modify forecasts such as revenue growth, EBITDA %, and WACC to fit your analysis.
- Update Automatically: The calculations for intrinsic value and NPV refresh in real-time as data changes.
- Test Scenarios: Develop various projections and swiftly compare their outcomes.
- Make Decisions: Leverage the valuation insights to inform your investment approach.
Why Choose This Calculator for Shandong Xiantan Co., Ltd. (002746SZ)?
- User-Friendly Interface: Perfectly crafted for both novices and seasoned users.
- Customizable Parameters: Effortlessly adjust inputs to suit your financial analysis.
- Real-Time Results: Witness immediate changes in Shandong Xiantan’s valuation as you modify inputs.
- Preloaded Data: Comes with Shandong Xiantan’s actual financial information for efficient assessments.
- Relied Upon by Experts: Utilized by investors and analysts for making well-informed choices.
Who Can Benefit from This Product?
- Professional Investors: Develop comprehensive and trustworthy valuation models for in-depth portfolio assessment.
- Corporate Finance Teams: Evaluate valuation scenarios to inform strategic decisions within the organization.
- Consultants and Advisors: Offer clients precise valuation insights for Shandong Xiantan Co., Ltd. (002746SZ).
- Students and Educators: Utilize real-world data to enhance financial modeling skills and educational experiences.
- Tech Enthusiasts: Gain insights into the valuation of technology companies like Shandong Xiantan Co., Ltd. (002746SZ) in the market.
Contents of the Template
- Comprehensive DCF Model: Editable template featuring in-depth valuation calculations.
- Real-World Data: Shandong Xiantan Co., Ltd.'s historical and projected financials preloaded for in-depth analysis.
- Customizable Parameters: Modify WACC, growth rates, and tax assumptions for scenario testing.
- Financial Statements: Complete annual and quarterly breakdowns for enhanced insights.
- Key Ratios: Integrated analysis covering profitability, efficiency, and leverage metrics.
- Dashboard with Visual Outputs: Charts and tables presenting clear, actionable results.
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.