|
China Jo-Jo Drugstores ، Inc. (CJJD) DCF تقييم |
Fully Editable: Tailor To Your Needs In Excel Or Sheets
Professional Design: Trusted, Industry-Standard Templates
Investor-Approved Valuation Models
MAC/PC Compatible, Fully Unlocked
No Expertise Is Needed; Easy To Follow
China Jo-Jo Drugstores, Inc. (CJJD) Bundle
تم تصميم حاسبة DCF الخاصة بنا (CJJD) DCF الخاصة بنا (CJJD) DCF لدينا من تقييم التقييم في CHINA JO-JO Drugstores ، Inc. باستخدام البيانات المالية في العالم الحقيقي ، إلى جانب المرونة التامة لتعديل جميع المعلمات الأساسية للتوقعات المحسنة.
Discounted Cash Flow (DCF) - (USD MM)
| Year | AY1 2020 |
AY2 2021 |
AY3 2022 |
AY4 2023 |
AY5 2024 |
FY1 2025 |
FY2 2026 |
FY3 2027 |
FY4 2028 |
FY5 2029 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 117.3 | 133.1 | 164.4 | 148.8 | 154.5 | 166.6 | 179.7 | 193.8 | 208.9 | 225.3 |
| Revenue Growth, % | 0 | 13.47 | 23.48 | -9.48 | 3.85 | 7.83 | 7.83 | 7.83 | 7.83 | 7.83 |
| EBITDA | -3.7 | -6.1 | -.6 | -20.0 | 1.2 | -6.9 | -7.4 | -8.0 | -8.6 | -9.3 |
| EBITDA, % | -3.12 | -4.56 | -0.35277 | -13.41 | 0.79386 | -4.13 | -4.13 | -4.13 | -4.13 | -4.13 |
| Depreciation | 2.1 | 1.8 | 1.3 | .7 | 5.4 | 2.6 | 2.8 | 3.0 | 3.3 | 3.5 |
| Depreciation, % | 1.78 | 1.36 | 0.76432 | 0.48249 | 3.48 | 1.57 | 1.57 | 1.57 | 1.57 | 1.57 |
| EBIT | -5.7 | -7.9 | -1.8 | -20.7 | -4.2 | -9.5 | -10.3 | -11.1 | -11.9 | -12.9 |
| EBIT, % | -4.89 | -5.93 | -1.12 | -13.9 | -2.69 | -5.7 | -5.7 | -5.7 | -5.7 | -5.7 |
| Total Cash | 16.3 | 22.1 | 18.6 | 18.8 | 20.1 | 22.5 | 24.3 | 26.2 | 28.2 | 30.4 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 14.9 | 18.5 | 22.5 | 16.8 | 19.1 | 21.3 | 23.0 | 24.8 | 26.7 | 28.8 |
| Account Receivables, % | 12.7 | 13.91 | 13.69 | 11.32 | 12.34 | 12.79 | 12.79 | 12.79 | 12.79 | 12.79 |
| Inventories | 12.2 | 17.0 | 16.0 | 15.3 | 17.2 | 18.1 | 19.5 | 21.1 | 22.7 | 24.5 |
| Inventories, % | 10.44 | 12.75 | 9.75 | 10.29 | 11.11 | 10.87 | 10.87 | 10.87 | 10.87 | 10.87 |
| Accounts Payable | 21.6 | 29.9 | 27.3 | 27.0 | 31.6 | 32.0 | 34.5 | 37.2 | 40.1 | 43.3 |
| Accounts Payable, % | 18.38 | 22.46 | 16.63 | 18.14 | 20.47 | 19.21 | 19.21 | 19.21 | 19.21 | 19.21 |
| Capital Expenditure | -2.3 | -.6 | -.3 | -.3 | -.9 | -1.1 | -1.2 | -1.3 | -1.4 | -1.5 |
| Capital Expenditure, % | -1.95 | -0.45381 | -0.18622 | -0.20947 | -0.59767 | -0.67875 | -0.67875 | -0.67875 | -0.67875 | -0.67875 |
| Tax Rate, % | -1.51 | -1.51 | -1.51 | -1.51 | -1.51 | -1.51 | -1.51 | -1.51 | -1.51 | -1.51 |
| EBITAT | -5.8 | -7.9 | -2.8 | -21.1 | -4.2 | -9.5 | -10.3 | -11.1 | -11.9 | -12.9 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -11.5 | -6.7 | -7.4 | -14.6 | .8 | -10.8 | -9.2 | -9.9 | -10.7 | -11.6 |
| WACC, % | 4.08 | 4.08 | 4.08 | 4.08 | 4.08 | 4.08 | 4.08 | 4.08 | 4.08 | 4.08 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -46.3 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | -12 | |||||||||
| Terminal Value | -568 | |||||||||
| Present Terminal Value | -465 | |||||||||
| Enterprise Value | -511 | |||||||||
| Net Debt | 23 | |||||||||
| Equity Value | -534 | |||||||||
| Diluted Shares Outstanding, MM | 1 | |||||||||
| Equity Value Per Share | -369.83 |
What You Will Get
- Editable Excel Template: A fully customizable Excel-based DCF Calculator featuring pre-filled real CJJD financials.
- Real-World Data: Historical data and forward-looking estimates (highlighted in the yellow cells).
- Forecast Flexibility: Adjust forecast assumptions such as revenue growth, EBITDA %, and WACC.
- Automatic Calculations: Instantly observe the effect of your inputs on China Jo-Jo Drugstores' valuation.
- Professional Tool: Designed for investors, CFOs, consultants, and financial analysts.
- User-Friendly Design: Organized for clarity and ease of use, complete with step-by-step instructions.
Key Features
- Comprehensive DCF Calculator: Features detailed unlevered and levered DCF valuation models tailored for China Jo-Jo Drugstores, Inc. (CJJD).
- WACC Calculator: Ready-to-use Weighted Average Cost of Capital sheet with adjustable inputs for accurate assessments.
- Customizable Forecast Assumptions: Easily alter growth rates, capital expenditures, and discount rates to fit your analysis.
- Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios specifically for China Jo-Jo Drugstores, Inc. (CJJD).
- Interactive Dashboard and Charts: Visual representations provide a clear overview of essential valuation metrics for straightforward analysis.
How It Works
- Step 1: Download the Excel file for China Jo-Jo Drugstores, Inc. (CJJD).
- Step 2: Review the pre-filled financial data and forecasts specific to CJJD.
- Step 3: Modify key inputs such as revenue growth, WACC, and tax rates (highlighted cells).
- Step 4: Observe the DCF model update in real-time as you adjust your assumptions.
- Step 5: Analyze the outputs and leverage the results for your investment decisions regarding CJJD.
Why Choose This Calculator for China Jo-Jo Drugstores, Inc. (CJJD)?
- Accurate Data: Utilize real China Jo-Jo Drugstores financials for dependable valuation outcomes.
- Customizable: Tailor essential variables like growth rates, WACC, and tax rates to fit your forecasts.
- Time-Saving: Pre-configured calculations save you from starting from the ground up.
- Professional-Grade Tool: Crafted for investors, analysts, and consultants in the retail pharmacy sector.
- User-Friendly: A straightforward design and clear instructions ensure accessibility for all users.
Who Should Use This Product?
- Individual Investors: Make informed decisions about buying or selling China Jo-Jo Drugstores, Inc. (CJJD) stock.
- Financial Analysts: Streamline valuation processes with ready-to-use financial models for China Jo-Jo Drugstores, Inc. (CJJD).
- Consultants: Deliver professional valuation insights on China Jo-Jo Drugstores, Inc. (CJJD) to clients quickly and accurately.
- Business Owners: Understand how companies like China Jo-Jo Drugstores, Inc. (CJJD) are valued to guide your own strategy.
- Finance Students: Learn valuation techniques using real-world data and scenarios related to China Jo-Jo Drugstores, Inc. (CJJD).
What the Template Contains
- Comprehensive DCF Model: Editable template featuring detailed valuation calculations for China Jo-Jo Drugstores, Inc. (CJJD).
- Real-World Data: Historical and projected financials for CJJD preloaded for in-depth analysis.
- Customizable Parameters: Modify WACC, growth rates, and tax assumptions to explore various scenarios.
- Financial Statements: Complete annual and quarterly breakdowns for enhanced insights into CJJD's performance.
- Key Ratios: Integrated analysis of profitability, efficiency, and leverage specific to CJJD.
- Dashboard with Visual Outputs: Charts and tables designed for clear, actionable insights regarding CJJD.
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.