|
Huize Hold Limited (Huiz) 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
Huize Holding Limited (HUIZ) Bundle
هل تبحث لتقييم القيمة الجوهرية لـ Huize Holding Limited؟ يدمج حاسبة DCF (HUIZ) DCF بيانات العالم الحقيقي مع خيارات تخصيص واسعة ، مما يتيح لك تحسين توقعاتك واتخاذ خيارات استثمار أكثر استنارة.
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 | 136.0 | 167.0 | 307.3 | 158.5 | 163.6 | 188.9 | 218.0 | 251.6 | 290.3 | 335.1 |
| Revenue Growth, % | 0 | 22.84 | 83.98 | -48.42 | 3.25 | 15.41 | 15.41 | 15.41 | 15.41 | 15.41 |
| EBITDA | .1 | -2.2 | -13.9 | -3.3 | 8.9 | -.9 | -1.1 | -1.2 | -1.4 | -1.6 |
| EBITDA, % | 0.05627598 | -1.29 | -4.53 | -2.09 | 5.41 | -0.4891 | -0.4891 | -0.4891 | -0.4891 | -0.4891 |
| Depreciation | .5 | 1.8 | 5.5 | 6.3 | 1.9 | 3.2 | 3.7 | 4.2 | 4.9 | 5.6 |
| Depreciation, % | 0.38044 | 1.11 | 1.8 | 3.99 | 1.14 | 1.68 | 1.68 | 1.68 | 1.68 | 1.68 |
| EBIT | -.4 | -4.0 | -19.5 | -9.6 | 7.0 | -4.1 | -4.7 | -5.5 | -6.3 | -7.3 |
| EBIT, % | -0.32417 | -2.4 | -6.33 | -6.08 | 4.27 | -2.17 | -2.17 | -2.17 | -2.17 | -2.17 |
| Total Cash | 12.1 | 55.4 | 52.2 | 37.9 | 35.3 | 39.5 | 45.6 | 52.6 | 60.7 | 70.1 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 25.0 | 32.1 | 106.5 | 41.2 | 41.0 | 46.6 | 53.8 | 62.1 | 71.7 | 82.7 |
| Account Receivables, % | 18.4 | 19.24 | 34.68 | 26.03 | 25.08 | 24.68 | 24.68 | 24.68 | 24.68 | 24.68 |
| Inventories | 21.9 | 44.4 | 24.8 | -26.4 | .0 | 12.9 | 14.8 | 17.1 | 19.8 | 22.8 |
| Inventories, % | 16.07 | 26.57 | 8.08 | -16.66 | -0.01873612 | 6.81 | 6.81 | 6.81 | 6.81 | 6.81 |
| Accounts Payable | 7.8 | 18.9 | 72.3 | 25.8 | 30.2 | 28.5 | 32.8 | 37.9 | 43.7 | 50.5 |
| Accounts Payable, % | 5.74 | 11.34 | 23.52 | 16.28 | 18.44 | 15.07 | 15.07 | 15.07 | 15.07 | 15.07 |
| Capital Expenditure | -.8 | -1.1 | -5.2 | -2.3 | -4.2 | -2.6 | -3.0 | -3.5 | -4.1 | -4.7 |
| Capital Expenditure, % | -0.60756 | -0.67168 | -1.7 | -1.45 | -2.55 | -1.4 | -1.4 | -1.4 | -1.4 | -1.4 |
| Tax Rate, % | 0.51875 | 0.51875 | 0.51875 | 0.51875 | 0.51875 | 0.51875 | 0.51875 | 0.51875 | 0.51875 | 0.51875 |
| EBITAT | -.4 | -4.4 | -14.7 | -4.3 | 6.9 | -3.4 | -4.0 | -4.6 | -5.3 | -6.1 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -39.8 | -22.2 | -15.9 | 69.8 | -17.2 | -23.1 | -8.1 | -9.4 | -10.8 | -12.5 |
| WACC, % | 4.67 | 4.72 | 4.13 | 3.38 | 4.71 | 4.32 | 4.32 | 4.32 | 4.32 | 4.32 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -57.0 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | -13 | |||||||||
| Terminal Value | -547 | |||||||||
| Present Terminal Value | -443 | |||||||||
| Enterprise Value | -500 | |||||||||
| Net Debt | -10 | |||||||||
| Equity Value | -490 | |||||||||
| Diluted Shares Outstanding, MM | 10 | |||||||||
| Equity Value Per Share | -48.96 |
What You Will Get
- Real Huize Data: Preloaded financials – from revenue to EBIT – based on actual and projected figures for Huize Holding Limited (HUIZ).
- Full Customization: Adjust all critical parameters (yellow cells) such as WACC, growth %, and tax rates to fit your analysis.
- Instant Valuation Updates: Automatic recalculations to assess the impact of changes on Huize Holding Limited’s (HUIZ) fair value.
- Versatile Excel Template: Designed for quick edits, scenario testing, and detailed projections specific to Huize Holding Limited (HUIZ).
- Time-Saving and Accurate: Avoid starting from scratch while ensuring precision and flexibility in your financial modeling.
Key Features
- Comprehensive Huize Financials: Gain access to precise pre-loaded historical data and future forecasts for Huize Holding Limited (HUIZ).
- Adjustable Forecast Parameters: Modify highlighted cells, including WACC, growth rates, and profit margins.
- Real-Time Calculations: Automatic updates for DCF, Net Present Value (NPV), and cash flow assessments.
- Interactive Dashboard: User-friendly charts and summaries to help you visualize your valuation outcomes.
- Suitable for All Skill Levels: A straightforward, user-friendly format designed for investors, CFOs, and consultants alike.
How It Works
- 1. Download the Template: Obtain and open the Excel file containing Huize Holding Limited’s (HUIZ) financial data.
- 2. Adjust Key Inputs: Modify essential parameters such as growth projections, WACC, and capital expenditures.
- 3. Analyze Results Immediately: The DCF model automatically computes the intrinsic value and NPV based on your inputs.
- 4. Explore Different Scenarios: Evaluate various forecasts to understand diverse valuation possibilities.
- 5. Make Informed Decisions: Deliver insightful valuation analyses to back your investment choices.
Why Choose Huize Holding Limited (HUIZ) Calculator?
- Accuracy: Utilizes real Huize financial data for precise calculations.
- Flexibility: Allows users to easily adjust and experiment with various inputs.
- Time-Saving: Eliminate the need to create a financial model from the ground up.
- Professional-Grade: Crafted with the expertise and standards expected by CFOs.
- User-Friendly: Intuitive interface designed for users of all financial backgrounds.
Who Should Use This Product?
- Individual Investors: Make informed decisions about buying or selling Huize Holding Limited (HUIZ) stock.
- Financial Analysts: Streamline valuation processes with ready-to-use financial models for Huize Holding Limited (HUIZ).
- Consultants: Deliver professional valuation insights on Huize Holding Limited (HUIZ) to clients quickly and accurately.
- Business Owners: Understand how companies like Huize Holding Limited (HUIZ) are valued to guide your own strategy.
- Finance Students: Learn valuation techniques using real-world data and scenarios related to Huize Holding Limited (HUIZ).
What the Template Contains
- Pre-Filled Data: Includes Huize Holding Limited’s historical financials and forecasts.
- Discounted Cash Flow Model: Editable DCF valuation model with automatic calculations.
- Weighted Average Cost of Capital (WACC): A dedicated sheet for calculating WACC based on custom inputs.
- Key Financial Ratios: Analyze Huize Holding Limited’s profitability, efficiency, and leverage.
- Customizable Inputs: Edit revenue growth, margins, and tax rates with ease.
- Clear Dashboard: Charts and tables summarizing key valuation 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.