BEST Inc. (BEST) DCF Valuation

BEST Inc. (BEST) DCF Valuation

CN | Industrials | Trucking | NYSE
BEST Inc. (BEST) 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

BEST Inc. (BEST) Bundle

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

TOTAL:

Designed for accuracy, our BEST Inc. (BEST) DCF Calculator enables you to evaluate BEST Inc. valuation using real-world financial data, providing complete flexibility to modify all key parameters for enhanced 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 4,820.3 4,110.3 1,565.7 1,061.2 1,139.5 850.5 634.7 473.7 353.5 263.8
Revenue Growth, % 0 -14.73 -61.91 -32.22 7.38 -25.37 -25.37 -25.37 -25.37 -25.37
EBITDA -44.6 -111.6 -174.3 -169.5 -89.6 -65.7 -49.0 -36.6 -27.3 -20.4
EBITDA, % -0.92627 -2.72 -11.13 -15.98 -7.86 -7.72 -7.72 -7.72 -7.72 -7.72
Depreciation 67.5 21.6 26.2 25.9 25.9 14.1 10.6 7.9 5.9 4.4
Depreciation, % 1.4 0.52507 1.67 2.44 2.28 1.66 1.66 1.66 1.66 1.66
EBIT -112.2 -133.2 -200.5 -195.4 -115.5 -79.8 -59.6 -44.5 -33.2 -24.8
EBIT, % -2.33 -3.24 -12.8 -18.42 -10.14 -9.39 -9.39 -9.39 -9.39 -9.39
Total Cash 418.3 226.4 508.8 172.5 63.3 116.5 86.9 64.9 48.4 36.1
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 268.4 250.3 200.5 116.4 135.7
Account Receivables, % 5.57 6.09 12.81 10.97 11.91
Inventories 19.2 6.0 3.5 2.3 1.1 1.8 1.4 1.0 .8 .6
Inventories, % 0.39802 0.14713 0.22425 0.21281 0.0937247 0.21519 0.21519 0.21519 0.21519 0.21519
Accounts Payable 464.7 206.9 185.4 196.0 224.9 110.1 82.2 61.3 45.8 34.1
Accounts Payable, % 9.64 5.03 11.84 18.47 19.73 12.94 12.94 12.94 12.94 12.94
Capital Expenditure -322.4 -364.4 -30.8 -24.1 -22.4 -37.0 -27.6 -20.6 -15.4 -11.5
Capital Expenditure, % -6.69 -8.87 -1.97 -2.27 -1.97 -4.35 -4.35 -4.35 -4.35 -4.35
Tax Rate, % 10.26 10.26 10.26 10.26 10.26 10.26 10.26 10.26 10.26 10.26
EBITAT -122.4 -135.0 -201.0 -195.5 -103.7 -78.2 -58.3 -43.5 -32.5 -24.3
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -200.1 -704.4 -174.7 -97.8 -89.4 -161.4 -82.4 -61.5 -45.9 -34.3
WACC, % 4.84 4.84 4.84 4.84 4.43 4.75 4.75 4.75 4.75 4.75
PV UFCF
SUM PV UFCF -348.1
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) -35
Terminal Value -1,269
Present Terminal Value -1,006
Enterprise Value -1,354
Net Debt 391
Equity Value -1,745
Diluted Shares Outstanding, MM 19
Equity Value Per Share -91.50

What You Will Get

  • Editable Forecast Inputs: Effortlessly modify key assumptions (growth %, margins, WACC) to explore various scenarios.
  • Real-World Data: BEST Inc.'s financial data pre-loaded to accelerate your analysis.
  • Automatic DCF Outputs: The template automatically computes Net Present Value (NPV) and intrinsic value for you.
  • Customizable and Professional: A sleek Excel model that adjusts to your valuation requirements.
  • Built for Analysts and Investors: Perfect for evaluating projections, confirming strategies, and enhancing efficiency.

Key Features

  • Comprehensive Data: BEST Inc.’s historical financial statements and pre-filled projections.
  • Customizable Parameters: Adjust WACC, tax rates, revenue growth, and EBITDA margins as needed.
  • Real-Time Insights: Witness BEST Inc.’s intrinsic value update instantly.
  • Intuitive Visualizations: Dashboard graphs showcase valuation outcomes and essential metrics.
  • Designed for Precision: A reliable tool tailored for analysts, investors, and finance professionals.

How It Works

  • 1. Access the Template: Download and open the Excel file containing BEST Inc.'s (BEST) comprehensive data.
  • 2. Modify Assumptions: Adjust key parameters such as growth projections, WACC, and capital expenditures.
  • 3. View Results Instantly: The DCF model automatically computes intrinsic value and NPV in real-time.
  • 4. Explore Scenarios: Analyze various forecasts to evaluate different valuation scenarios.
  • 5. Present with Confidence: Share professional valuation insights to back your strategic decisions.

Why Choose This Calculator for BEST Inc. (BEST)?

  • User-Friendly Interface: Tailored for both novices and seasoned professionals.
  • Customizable Inputs: Adjust parameters easily to suit your specific analysis.
  • Real-Time Feedback: Observe immediate updates to BEST's valuation as you make changes.
  • Pre-Loaded Data: Comes with BEST's current financial metrics for swift evaluations.
  • Relied Upon by Experts: Favored by investors and analysts for sound decision-making.

Who Should Use BEST Inc. (BEST)?

  • Professional Investors: Develop comprehensive and accurate valuation models for investment analysis.
  • Corporate Finance Teams: Evaluate valuation scenarios to inform strategic decision-making.
  • Consultants and Advisors: Offer clients precise valuation insights for BEST Inc. (BEST) stock.
  • Students and Educators: Utilize real-world data to enhance financial modeling skills and education.
  • Tech Enthusiasts: Gain insights into how logistics and technology companies like BEST Inc. (BEST) are valued in the market.

What the Template Contains

  • Preloaded BEST Data: Historical and projected financial data, including revenue, EBIT, and capital expenditures.
  • DCF and WACC Models: Professional-grade sheets for calculating intrinsic value and Weighted Average Cost of Capital.
  • Editable Inputs: Yellow-highlighted cells for adjusting revenue growth, tax rates, and discount rates.
  • Financial Statements: Comprehensive annual and quarterly financials for deeper analysis.
  • Key Ratios: Profitability, leverage, and efficiency ratios to evaluate performance.
  • Dashboard and Charts: Visual summaries of valuation outcomes and assumptions.

No products were found matching.