|
تقييم Renesola Ltd (SOL) DCF |
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
ReneSola Ltd (SOL) Bundle
تبحث لتقييم القيمة الجوهرية لـ Renesola Ltd؟ يدمج حاسبة (SOL) DCF بيانات العالم الحقيقي مع ميزات التخصيص الكاملة ، مما يتيح لك ضبط التوقعات وتعزيز خيارات الاستثمار الخاصة بك.
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 | 73.9 | 79.7 | 81.4 | 105.6 | 92.1 | 98.3 | 104.9 | 111.9 | 119.4 | 127.5 |
| Revenue Growth, % | 0 | 7.77 | 2.2 | 29.76 | -12.85 | 6.72 | 6.72 | 6.72 | 6.72 | 6.72 |
| EBITDA | 16.7 | 19.9 | 8.1 | 7.1 | -.7 | 12.5 | 13.3 | 14.2 | 15.2 | 16.2 |
| EBITDA, % | 22.61 | 25.01 | 9.9 | 6.75 | -0.74511 | 12.71 | 12.71 | 12.71 | 12.71 | 12.71 |
| Depreciation | 8.2 | 7.4 | 7.5 | 7.8 | 6.9 | 8.7 | 9.3 | 10.0 | 10.6 | 11.3 |
| Depreciation, % | 11.08 | 9.26 | 9.25 | 7.41 | 7.51 | 8.9 | 8.9 | 8.9 | 8.9 | 8.9 |
| EBIT | 8.5 | 12.5 | .5 | -.7 | -7.6 | 3.7 | 4.0 | 4.3 | 4.5 | 4.8 |
| EBIT, % | 11.53 | 15.74 | 0.65832 | -0.65978 | -8.26 | 3.8 | 3.8 | 3.8 | 3.8 | 3.8 |
| Total Cash | 40.6 | 254.1 | 107.1 | 70.2 | 50.0 | 73.8 | 78.8 | 84.1 | 89.7 | 95.8 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 20.2 | 50.4 | 70.8 | 93.8 | 70.8 | 67.5 | 72.0 | 76.8 | 82.0 | 87.5 |
| Account Receivables, % | 27.31 | 63.3 | 87.02 | 88.81 | 76.92 | 68.67 | 68.67 | 68.67 | 68.67 | 68.67 |
| Inventories | 2.5 | .6 | 1.2 | .0 | .0 | 1.1 | 1.2 | 1.2 | 1.3 | 1.4 |
| Inventories, % | 3.38 | 0.74565 | 1.47 | -0.04638307 | 0 | 1.11 | 1.11 | 1.11 | 1.11 | 1.11 |
| Accounts Payable | 6.3 | 3.8 | 7.1 | 16.2 | 11.9 | 9.9 | 10.5 | 11.2 | 12.0 | 12.8 |
| Accounts Payable, % | 8.54 | 4.73 | 8.74 | 15.34 | 12.92 | 10.05 | 10.05 | 10.05 | 10.05 | 10.05 |
| Capital Expenditure | -8.2 | -11.6 | -37.6 | -10.7 | -15.7 | -19.5 | -20.8 | -22.2 | -23.7 | -25.3 |
| Capital Expenditure, % | -11.16 | -14.58 | -46.2 | -10.17 | -17.1 | -19.84 | -19.84 | -19.84 | -19.84 | -19.84 |
| Tax Rate, % | -21.08 | -21.08 | -21.08 | -21.08 | -21.08 | -21.08 | -21.08 | -21.08 | -21.08 | -21.08 |
| EBITAT | 8.5 | 11.6 | .4 | -.8 | -9.2 | 3.5 | 3.8 | 4.0 | 4.3 | 4.6 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -8.0 | -23.5 | -47.3 | -16.3 | .6 | -7.0 | -11.6 | -12.4 | -13.3 | -14.1 |
| WACC, % | 12.02 | 12 | 11.97 | 12.02 | 12.02 | 12 | 12 | 12 | 12 | 12 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -40.8 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | -14 | |||||||||
| Terminal Value | -144 | |||||||||
| Present Terminal Value | -82 | |||||||||
| Enterprise Value | -123 | |||||||||
| Net Debt | 40 | |||||||||
| Equity Value | -162 | |||||||||
| Diluted Shares Outstanding, MM | 514 | |||||||||
| Equity Value Per Share | -0.32 |
What You Will Get
- Editable Excel Template: A fully customizable Excel-based DCF Calculator featuring pre-filled real ReneSola Ltd (SOL) financials.
- Real-World Data: Historical data and forward-looking estimates (as indicated in the highlighted cells).
- Forecast Flexibility: Adjust forecast assumptions such as revenue growth, EBITDA %, and WACC.
- Automatic Calculations: Instantly observe the effects of your inputs on ReneSola Ltd (SOL)'s 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 Historical Data: Access ReneSola Ltd's (SOL) past financial records and pre-filled projections.
- Customizable Parameters: Modify WACC, tax rates, revenue growth, and EBITDA margins according to your analysis.
- Real-Time Valuation: Observe the recalculation of ReneSola Ltd's (SOL) intrinsic value instantly.
- Intuitive Visual Representations: Dashboard graphs illustrate valuation outcomes and essential metrics.
- Designed for Precision: A professional-grade tool tailored for analysts, investors, and finance professionals.
How It Works
- Step 1: Download the prebuilt Excel template featuring ReneSola Ltd's (SOL) 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 observe the recalculated results, including ReneSola Ltd's (SOL) intrinsic value.
- Step 5: Utilize the outputs to make informed investment choices or create reports.
Why Choose This Calculator for ReneSola Ltd (SOL)?
- Accurate Data: Up-to-date ReneSola financials provide dependable valuation outcomes.
- Customizable: Modify essential parameters such as growth rates, WACC, and tax rates to align with your forecasts.
- Time-Saving: Built-in calculations save you from starting from the ground up.
- Professional-Grade Tool: Tailored for investors, analysts, and consultants in the renewable energy sector.
- User-Friendly: Clear layout and guided instructions make it accessible for all users.
Who Should Use This Product?
- Finance Students: Discover valuation methods and apply them to real market data for ReneSola Ltd (SOL).
- Academics: Integrate industry-standard models into your research or teaching focused on ReneSola Ltd (SOL).
- Investors: Evaluate your investment strategies and assess valuation scenarios for ReneSola Ltd (SOL).
- Analysts: Enhance your analysis process with a customizable DCF model tailored for ReneSola Ltd (SOL).
- Small Business Owners: Learn how public companies like ReneSola Ltd (SOL) are evaluated in the market.
What the Template Contains
- Comprehensive DCF Model: Editable template featuring detailed valuation calculations.
- Real-World Data: ReneSola Ltd’s (SOL) historical and projected financials preloaded for analysis.
- Customizable Parameters: Adjust WACC, growth rates, and tax assumptions to explore various scenarios.
- Financial Statements: Complete annual and quarterly breakdowns for in-depth insights.
- Key Ratios: Integrated analysis for profitability, efficiency, and leverage metrics.
- Dashboard with Visual Outputs: Charts and tables for clear, actionable 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.