|
Zhejiang Jiemei Electronic and Technology Co. ، Ltd. (002859.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
Zhejiang Jiemei Electronic And Technology Co., Ltd. (002859.SZ) Bundle
Designed for accuracy, our (002859SZ) DCF Calculator enables you to evaluate Zhejiang Jiemei Electronic And Technology Co., Ltd. valuation using real-world financial data, providing complete flexibility to modify all essential parameters for improved projections.
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 | 948.5 | 1,425.5 | 1,861.4 | 1,301.2 | 1,572.3 | 1,853.7 | 2,185.5 | 2,576.8 | 3,038.0 | 3,581.9 |
| Revenue Growth, % | 0 | 50.29 | 30.58 | -30.1 | 20.83 | 17.9 | 17.9 | 17.9 | 17.9 | 17.9 |
| EBITDA | 195.8 | 402.5 | 538.2 | 328.9 | 457.3 | 490.0 | 577.7 | 681.1 | 803.0 | 946.8 |
| EBITDA, % | 20.65 | 28.24 | 28.91 | 25.28 | 29.09 | 26.43 | 26.43 | 26.43 | 26.43 | 26.43 |
| Depreciation | 58.8 | 65.5 | 80.1 | 117.3 | 140.6 | 122.5 | 144.5 | 170.3 | 200.8 | 236.8 |
| Depreciation, % | 6.2 | 4.59 | 4.3 | 9.01 | 8.94 | 6.61 | 6.61 | 6.61 | 6.61 | 6.61 |
| EBIT | 137.1 | 337.0 | 458.1 | 211.7 | 316.8 | 367.5 | 433.2 | 510.8 | 602.2 | 710.0 |
| EBIT, % | 14.45 | 23.64 | 24.61 | 16.27 | 20.15 | 19.82 | 19.82 | 19.82 | 19.82 | 19.82 |
| Total Cash | 342.0 | 914.8 | 692.9 | 1,085.7 | 569.7 | 953.3 | 1,123.9 | 1,325.1 | 1,562.3 | 1,842.0 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 344.0 | 467.1 | 510.4 | 356.7 | 542.4 | 587.2 | 692.3 | 816.2 | 962.3 | 1,134.5 |
| Account Receivables, % | 36.27 | 32.76 | 27.42 | 27.42 | 34.5 | 31.67 | 31.67 | 31.67 | 31.67 | 31.67 |
| Inventories | 310.2 | 303.6 | 378.9 | 362.8 | 392.7 | 471.6 | 556.1 | 655.6 | 773.0 | 911.3 |
| Inventories, % | 32.71 | 21.29 | 20.35 | 27.88 | 24.98 | 25.44 | 25.44 | 25.44 | 25.44 | 25.44 |
| Accounts Payable | 166.9 | 133.7 | 248.8 | 176.3 | 294.7 | 269.3 | 317.5 | 374.4 | 441.4 | 520.4 |
| Accounts Payable, % | 17.59 | 9.38 | 13.37 | 13.55 | 18.75 | 14.53 | 14.53 | 14.53 | 14.53 | 14.53 |
| Capital Expenditure | -212.8 | -499.2 | -826.8 | -530.3 | -582.0 | -666.0 | -785.3 | -925.8 | -1,091.5 | -1,286.9 |
| Capital Expenditure, % | -22.44 | -35.02 | -44.42 | -40.76 | -37.02 | -35.93 | -35.93 | -35.93 | -35.93 | -35.93 |
| Tax Rate, % | 10.25 | 10.25 | 10.25 | 10.25 | 10.25 | 10.25 | 10.25 | 10.25 | 10.25 | 10.25 |
| EBITAT | 122.3 | 296.2 | 406.5 | 199.1 | 284.3 | 330.5 | 389.6 | 459.4 | 541.6 | 638.6 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -519.2 | -286.9 | -343.7 | -116.7 | -254.4 | -362.1 | -392.5 | -462.7 | -545.6 | -643.2 |
| WACC, % | 8.67 | 8.66 | 8.66 | 8.7 | 8.67 | 8.67 | 8.67 | 8.67 | 8.67 | 8.67 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -1,841.8 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | -656 | |||||||||
| Terminal Value | -9,836 | |||||||||
| Present Terminal Value | -6,490 | |||||||||
| Enterprise Value | -8,332 | |||||||||
| Net Debt | 1,045 | |||||||||
| Equity Value | -9,377 | |||||||||
| Diluted Shares Outstanding, MM | 433 | |||||||||
| Equity Value Per Share | -21.64 |
What You Will Receive
- Flexible Input Options: Seamlessly adjust key assumptions (growth %, profit margins, WACC) to explore various scenarios.
- Comprehensive Data: Pre-populated financial information for Zhejiang Jiemei Electronic And Technology Co., Ltd. (002859SZ) to facilitate your analysis.
- Automated DCF Calculations: The model computes Net Present Value (NPV) and intrinsic value automatically for your convenience.
- Tailored and Professional Design: A refined Excel template that aligns with your valuation requirements.
- Designed for Analysts and Investors: Perfect for evaluating forecasts, confirming strategies, and enhancing efficiency.
Key Features
- Advanced DCF Calculator: Features comprehensive unlevered and levered DCF valuation models tailored for Zhejiang Jiemei Electronic And Technology Co., Ltd. (002859SZ).
- WACC Calculator: Ready-to-use Weighted Average Cost of Capital spreadsheet with adjustable parameters.
- Customizable Forecast Assumptions: Adjust growth rates, capital expenditures, and discount rates as needed.
- Integrated Financial Ratios: Assess profitability, leverage, and efficiency ratios specifically for Zhejiang Jiemei Electronic And Technology Co., Ltd. (002859SZ).
- Interactive Dashboard and Charts: Visual representations condense key valuation metrics for straightforward analysis.
How It Works
- 1. Download the Template: Obtain and open the Excel file containing Zhejiang Jiemei Electronic And Technology Co., Ltd.'s (002859SZ) preloaded data.
- 2. Update Assumptions: Modify essential inputs such as growth rates, WACC, and capital expenditures as per your analysis.
- 3. Instant Results: The DCF model automatically computes intrinsic value and NPV in real-time.
- 4. Explore Different Scenarios: Evaluate various forecasts to assess alternative valuation outcomes.
- 5. Present Confidently: Deliver professional valuation insights that enhance your decision-making process.
Reasons to Use This Calculator for Zhejiang Jiemei Electronic And Technology Co., Ltd. (002859SZ)
- Reliable Data: Utilizes authentic financial information from Zhejiang Jiemei to deliver trustworthy valuation outcomes.
- Flexible Options: Tailor essential parameters such as growth rates, WACC, and tax rates to align with your forecasts.
- Efficiency: Ready-made calculations save time by eliminating the need to build from the ground up.
- Professional Quality: Crafted for investors, analysts, and consultants in the tech industry.
- User-Centric: Designed with an intuitive interface and detailed instructions to ensure accessibility for all users.
Who Should Use This Product?
- Investors: Evaluate the valuation of Zhejiang Jiemei Electronic And Technology Co., Ltd. (002859SZ) before making investment decisions.
- CFOs and Financial Analysts: Optimize valuation procedures and assess financial forecasts for the company.
- Startup Founders: Understand the valuation methods employed for leading firms like Zhejiang Jiemei Electronic And Technology Co., Ltd. (002859SZ).
- Consultants: Provide clients with expert valuation insights and comprehensive reports.
- Students and Educators: Utilize current data to teach and practice valuation methodologies.
What the Template Contains
- Historical Data: Contains Zhejiang Jiemei Electronic And Technology Co., Ltd.'s past financials and baseline forecasts.
- DCF and Levered DCF Models: Comprehensive templates for calculating the intrinsic value of Zhejiang Jiemei Electronic And Technology Co., Ltd. (002859SZ).
- WACC Sheet: Pre-configured calculations for Weighted Average Cost of Capital.
- Editable Inputs: Adjust crucial drivers such as growth rates, EBITDA %, and CAPEX assumptions.
- Quarterly and Annual Statements: A thorough analysis of Zhejiang Jiemei Electronic And Technology Co., Ltd.'s financial performance.
- Interactive Dashboard: A dynamic interface to 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.