![]() |
Tibet GaoZheng Explosive Co.، Ltd. (002827.SZ) تقييم DCF
CN | Basic Materials | Chemicals - Specialty | 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
Tibet GaoZheng Explosive Co., Ltd. (002827.SZ) Bundle
Explore the financial potential of Tibet GaoZheng Explosive Co., Ltd. (002827SZ) with our easy-to-use DCF Calculator! Enter your projections for growth, margins, and expenses to calculate the intrinsic value of Tibet GaoZheng Explosive Co., Ltd. (002827SZ) and refine your investment approach.
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 | 363.5 | 755.7 | 932.7 | 1,134.3 | 1,552.6 | 2,258.8 | 3,286.1 | 4,780.6 | 6,954.9 | 10,118.0 |
Revenue Growth, % | 0 | 107.87 | 23.42 | 21.61 | 36.88 | 45.48 | 45.48 | 45.48 | 45.48 | 45.48 |
EBITDA | 58.7 | 124.9 | 163.6 | 158.1 | 228.6 | 356.3 | 518.4 | 754.1 | 1,097.1 | 1,596.1 |
EBITDA, % | 16.14 | 16.53 | 17.54 | 13.94 | 14.72 | 15.78 | 15.78 | 15.78 | 15.78 | 15.78 |
Depreciation | 12.7 | 47.5 | 63.6 | 72.7 | 73.9 | 125.5 | 182.5 | 265.5 | 386.3 | 562.0 |
Depreciation, % | 3.5 | 6.29 | 6.82 | 6.41 | 4.76 | 5.55 | 5.55 | 5.55 | 5.55 | 5.55 |
EBIT | 46.0 | 77.4 | 100.0 | 85.4 | 154.7 | 230.9 | 335.9 | 488.6 | 710.9 | 1,034.2 |
EBIT, % | 12.65 | 10.24 | 10.72 | 7.53 | 9.97 | 10.22 | 10.22 | 10.22 | 10.22 | 10.22 |
Total Cash | 228.4 | 187.6 | 190.8 | 423.7 | 738.8 | 872.1 | 1,268.7 | 1,845.7 | 2,685.2 | 3,906.5 |
Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
Account Receivables | 246.9 | 348.9 | 447.2 | 679.3 | 882.1 | 1,259.2 | 1,832.0 | 2,665.1 | 3,877.3 | 5,640.7 |
Account Receivables, % | 67.93 | 46.17 | 47.95 | 59.89 | 56.82 | 55.75 | 55.75 | 55.75 | 55.75 | 55.75 |
Inventories | 17.6 | 28.7 | 52.3 | 87.8 | 93.0 | 126.4 | 183.9 | 267.6 | 389.3 | 566.3 |
Inventories, % | 4.85 | 3.8 | 5.61 | 7.74 | 5.99 | 5.6 | 5.6 | 5.6 | 5.6 | 5.6 |
Accounts Payable | 109.6 | 140.1 | 192.8 | 215.8 | 237.1 | 468.3 | 681.2 | 991.0 | 1,441.8 | 2,097.5 |
Accounts Payable, % | 30.15 | 18.54 | 20.67 | 19.02 | 15.27 | 20.73 | 20.73 | 20.73 | 20.73 | 20.73 |
Capital Expenditure | -142.3 | -213.2 | -57.7 | -45.4 | -56.0 | -366.6 | -533.4 | -776.0 | -1,128.9 | -1,642.3 |
Capital Expenditure, % | -39.15 | -28.21 | -6.18 | -4.01 | -3.61 | -16.23 | -16.23 | -16.23 | -16.23 | -16.23 |
Tax Rate, % | 28.34 | 28.34 | 28.34 | 28.34 | 28.34 | 28.34 | 28.34 | 28.34 | 28.34 | 28.34 |
EBITAT | 35.8 | 67.9 | 81.2 | 65.5 | 110.9 | 182.5 | 265.5 | 386.3 | 561.9 | 817.5 |
Depreciation | ||||||||||
Changes in Account Receivables | ||||||||||
Changes in Inventories | ||||||||||
Changes in Accounts Payable | ||||||||||
Capital Expenditure | ||||||||||
UFCF | -248.8 | -180.3 | 17.9 | -151.8 | -57.9 | -238.1 | -502.6 | -731.2 | -1,063.8 | -1,547.6 |
WACC, % | 6.53 | 6.59 | 6.55 | 6.52 | 6.49 | 6.54 | 6.54 | 6.54 | 6.54 | 6.54 |
PV UFCF | ||||||||||
SUM PV UFCF | -3,224.4 | |||||||||
Long Term Growth Rate, % | 4.00 | |||||||||
Free cash flow (T + 1) | -1,609 | |||||||||
Terminal Value | -63,444 | |||||||||
Present Terminal Value | -46,226 | |||||||||
Enterprise Value | -49,451 | |||||||||
Net Debt | 406 | |||||||||
Equity Value | -49,857 | |||||||||
Diluted Shares Outstanding, MM | 279 | |||||||||
Equity Value Per Share | -178.49 |
What You Will Receive
- Authentic 002827 Financial Data: Access to historical and projected figures for precise valuation.
- Customizable Parameters: Adjust key metrics such as WACC, taxation rates, revenue growth, and capital investments.
- Real-Time Calculations: Automatic computation of intrinsic value and NPV.
- Scenario Evaluation: Analyze various scenarios to assess the future performance of Tibet GaoZheng Explosive Co., Ltd.
- User-Friendly Design: Designed for industry experts while remaining approachable for newcomers.
Highlighted Features
- Customizable Forecast Settings: Adjust essential inputs such as market growth, profit margins, and capital investments.
- Instant DCF Valuation: Generates intrinsic value, net present value (NPV), and other results in real-time.
- High-Precision Accuracy: Leverages Tibet GaoZheng's actual financial data for dependable valuation results.
- Effortless Scenario Analysis: Explore various assumptions and analyze results effortlessly.
- Efficient Valuation Tool: Skip the complexities of developing detailed valuation models from the ground up.
How It Functions
- Step 1: Download the prebuilt Excel template featuring Tibet GaoZheng Explosive Co., Ltd.’s (002827SZ) data.
- Step 2: Navigate through the pre-filled sheets to familiarize yourself with the essential metrics.
- Step 3: Modify forecasts and assumptions in the editable yellow cells (WACC, growth, margins).
- Step 4: Instantly see recalibrated results, including the intrinsic value of Tibet GaoZheng Explosive Co., Ltd. (002827SZ).
- Step 5: Use the outputs to make well-informed investment decisions or create comprehensive reports.
Why Opt for This Tool?
- Precision: Leveraging authentic Tibet GaoZheng financials guarantees reliable data.
- Versatility: Crafted to allow users to easily experiment with and adjust inputs.
- Efficiency: Eliminate the need to create a financial model from the ground up.
- Top-Tier Quality: Engineered with the expertise and usability standards of CFOs.
- Accessible: Intuitive design makes it simple for users without extensive financial modeling knowledge.
Who Can Benefit from Our Services?
- Investors: Accurately assess Tibet GaoZheng Explosive Co., Ltd.'s (002827SZ) intrinsic value to inform your investment choices.
- CFOs: Utilize a high-quality DCF model for enhanced financial reporting and analysis.
- Consultants: Efficiently tailor our template to create comprehensive valuation reports for your clients.
- Entrepreneurs: Acquire valuable insights into financial modeling practices adopted by leading companies.
- Educators: Employ this resource as a teaching tool to illustrate various valuation methodologies.
Contents of the Template
- Historical Data: Comprises Tibet GaoZheng Explosive Co., Ltd.'s past financial results and baseline forecasts.
- DCF and Levered DCF Models: Comprehensive templates to assess the intrinsic value of Tibet GaoZheng Explosive Co., Ltd. (002827SZ).
- WACC Sheet: Pre-configured calculations for the Weighted Average Cost of Capital.
- Editable Inputs: Adjust critical drivers such as growth rates, EBITDA %, and CAPEX assumptions.
- Quarterly and Annual Statements: A thorough overview of Tibet GaoZheng Explosive Co., Ltd.'s financial performance.
- Interactive Dashboard: Dynamically visualize valuation outcomes and projections.
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.