|
تقييم تونو (جولة) DCF
CN | Consumer Cyclical | Travel Services | NASDAQ
|
- ✓ 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
Tuniu Corporation (TOUR) Bundle
قم بتحسين وقتك وتحسين الدقة باستخدام حاسبة DCF (جولة)! باستخدام بيانات حقيقية من شركة Tuniu Corporation والافتراضات القابلة للتخصيص ، تمكنك هذه الأداة من التنبؤ وتحليل وقيمة Tuniu مثل المستثمر المحنك.
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 | 313.2 | 61.8 | 58.5 | 25.2 | 60.6 | 54.2 | 48.4 | 43.3 | 38.7 | 34.6 |
| Revenue Growth, % | 0 | -80.26 | -5.31 | -56.93 | 140.32 | -10.63 | -10.63 | -10.63 | -10.63 | -10.63 |
| EBITDA | -95.5 | -170.6 | -7.9 | -20.3 | -9.0 | -25.9 | -23.2 | -20.7 | -18.5 | -16.5 |
| EBITDA, % | -30.49 | -275.95 | -13.55 | -80.47 | -14.93 | -47.89 | -47.89 | -47.89 | -47.89 | -47.89 |
| Depreciation | 44.3 | 30.7 | 8.8 | 5.2 | 4.1 | 11.5 | 10.3 | 9.2 | 8.2 | 7.3 |
| Depreciation, % | 14.14 | 49.61 | 14.97 | 20.78 | 6.73 | 21.25 | 21.25 | 21.25 | 21.25 | 21.25 |
| EBIT | -139.8 | -201.3 | -16.7 | -25.5 | -13.1 | -31.9 | -28.5 | -25.5 | -22.8 | -20.4 |
| EBIT, % | -44.63 | -325.56 | -28.51 | -101.25 | -21.65 | -58.96 | -58.96 | -58.96 | -58.96 | -58.96 |
| Total Cash | 219.8 | 215.2 | 132.5 | 120.6 | 158.9 | 50.9 | 45.5 | 40.7 | 36.4 | 32.5 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 109.9 | 39.6 | 17.4 | 4.8 | 7.0 | 17.3 | 15.4 | 13.8 | 12.3 | 11.0 |
| Account Receivables, % | 35.07 | 63.97 | 29.77 | 18.88 | 11.59 | 31.86 | 31.86 | 31.86 | 31.86 | 31.86 |
| Inventories | 44.9 | 6.9 | 16.8 | 6.0 | .0 | 8.5 | 7.6 | 6.8 | 6.1 | 5.4 |
| Inventories, % | 14.34 | 11.23 | 28.75 | 23.99 | 0 | 15.66 | 15.66 | 15.66 | 15.66 | 15.66 |
| Accounts Payable | 184.2 | 99.5 | 53.2 | 36.5 | 43.5 | 45.7 | 40.8 | 36.5 | 32.6 | 29.1 |
| Accounts Payable, % | 58.82 | 161 | 90.88 | 144.74 | 71.86 | 84.31 | 84.31 | 84.31 | 84.31 | 84.31 |
| Capital Expenditure | -16.8 | -3.9 | -2.0 | -.9 | -1.3 | -2.3 | -2.0 | -1.8 | -1.6 | -1.4 |
| Capital Expenditure, % | -5.37 | -6.29 | -3.46 | -3.51 | -2.22 | -4.17 | -4.17 | -4.17 | -4.17 | -4.17 |
| Tax Rate, % | 0.36626 | 0.36626 | 0.36626 | 0.36626 | 0.36626 | 0.36626 | 0.36626 | 0.36626 | 0.36626 | 0.36626 |
| EBITAT | -140.0 | -200.3 | -16.7 | -25.4 | -13.1 | -31.9 | -28.5 | -25.4 | -22.7 | -20.3 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -83.0 | -149.9 | -44.1 | -14.3 | .5 | -39.2 | -22.3 | -19.9 | -17.8 | -15.9 |
| WACC, % | 11.33 | 11.33 | 11.33 | 11.33 | 11.33 | 11.33 | 11.33 | 11.33 | 11.33 | 11.33 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -88.6 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | -16 | |||||||||
| Terminal Value | -174 | |||||||||
| Present Terminal Value | -102 | |||||||||
| Enterprise Value | -190 | |||||||||
| Net Debt | -22 | |||||||||
| Equity Value | -168 | |||||||||
| Diluted Shares Outstanding, MM | 371 | |||||||||
| Equity Value Per Share | -0.45 |
What You Will Receive
- Adjustable Forecast Inputs: Effortlessly modify assumptions (growth %, margins, WACC) to generate various scenarios.
- Comprehensive Data: Tuniu Corporation’s financial data pre-loaded to facilitate your analysis.
- Automated DCF Outputs: The template computes Net Present Value (NPV) and intrinsic value automatically.
- Tailored and Professional: A refined Excel model that aligns with your valuation requirements.
- Designed for Analysts and Investors: Perfect for evaluating projections, confirming strategies, and enhancing efficiency.
Key Features
- Comprehensive DCF Calculator: Features detailed unlevered and levered DCF valuation models tailored for Tuniu Corporation (TOUR).
- WACC Calculator: Pre-configured Weighted Average Cost of Capital sheet with adjustable inputs for accurate assessments.
- Customizable Forecast Assumptions: Adjust growth rates, capital expenditures, and discount rates to fit Tuniu's financial outlook.
- Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios specifically for Tuniu Corporation (TOUR).
- Interactive Dashboard and Charts: Visual representations summarize essential valuation metrics for straightforward analysis.
How It Works
- 1. Download the Template: Obtain and open the Excel file containing Tuniu Corporation's (TOUR) preloaded data.
- 2. Modify Assumptions: Adjust key variables such as growth rates, WACC, and capital expenditures as needed.
- 3. Review Results Instantly: The DCF model automatically computes intrinsic value and NPV in real-time.
- 4. Explore Scenarios: Evaluate various forecasts to assess different valuation possibilities.
- 5. Present with Assurance: Share professional valuation insights to back your strategic decisions.
Why Choose This Calculator for Tuniu Corporation (TOUR)?
- Accurate Data: Utilize real Tuniu Corporation financials for dependable valuation outcomes.
- Customizable: Modify essential parameters such as growth rates, WACC, and tax rates to align with your forecasts.
- Time-Saving: Ready-made calculations save you the hassle of starting from the ground up.
- Professional-Grade Tool: Tailored for investors, analysts, and consultants in the travel sector.
- User-Friendly: Designed with an intuitive interface and step-by-step guidance for users of all levels.
Who Should Use Tuniu Corporation (TOUR)?
- Travel Enthusiasts: Explore a wide range of travel options and packages tailored to your preferences.
- Travel Agents: Utilize Tuniu's platform to streamline booking processes for clients.
- Business Travelers: Access convenient travel solutions and corporate packages for seamless trips.
- Families: Find family-friendly vacation options and activities that cater to all ages.
- Students: Take advantage of special discounts and travel deals designed for educational trips.
What the Template Contains
- Operating and Balance Sheet Data: Pre-filled Tuniu Corporation (TOUR) historical data and forecasts, including revenue, EBITDA, EBIT, and capital expenditures.
- WACC Calculation: A dedicated sheet for Weighted Average Cost of Capital (WACC), including parameters like Beta, risk-free rate, and share price.
- DCF Valuation (Unlevered and Levered): Editable Discounted Cash Flow models showing intrinsic value with detailed calculations.
- Financial Statements: Pre-loaded financial statements (annual and quarterly) to support analysis.
- Key Ratios: Includes profitability, leverage, and efficiency ratios for Tuniu Corporation (TOUR).
- Dashboard and Charts: Visual summary of valuation outputs and assumptions to analyze results easily.
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.