|
X التقييم المالي (XYF) 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
X Financial (XYF) Bundle
تبسيط تقييم X Financial (XYF) مع هذه الآلة الحاسبة DCF القابلة للتخصيص! يضم بيانات مالية Financial (XYF) الحقيقية ومدخلات التنبؤ القابلة للتعديل ، يمكنك اختبار السيناريوهات وكشف القيمة العادلة X Financial (XYF) في دقائق.
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 | 176.0 | -8.5 | 208.2 | 211.7 | 259.7 | 145.7 | 81.7 | 45.8 | 25.7 | 14.4 |
| Revenue Growth, % | 0 | -104.81 | -2558.43 | 1.69 | 22.67 | -43.91 | -43.91 | -43.91 | -43.91 | -43.91 |
| EBITDA | 114.5 | .0 | 180.3 | 148.1 | .0 | 64.6 | 36.2 | 20.3 | 11.4 | 6.4 |
| EBITDA, % | 65.05 | 0 | 86.62 | 69.95 | 0 | 44.33 | 44.33 | 44.33 | 44.33 | 44.33 |
| Depreciation | 1.6 | 1.6 | 1.1 | .9 | .7 | -5.0 | -2.8 | -1.6 | -.9 | -.5 |
| Depreciation, % | 0.89009 | -19.37 | 0.53809 | 0.43231 | 0.27893 | -3.45 | -3.45 | -3.45 | -3.45 | -3.45 |
| EBIT | 112.9 | -1.6 | 179.2 | 147.2 | -.7 | 69.6 | 39.0 | 21.9 | 12.3 | 6.9 |
| EBIT, % | 64.16 | 19.37 | 86.08 | 69.52 | -0.27893 | 47.77 | 47.77 | 47.77 | 47.77 | 47.77 |
| Total Cash | 209.9 | 228.6 | 298.5 | 326.7 | 164.6 | 76.7 | 43.0 | 24.1 | 13.5 | 7.6 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 111.1 | 67.3 | 104.0 | 160.2 | 231.9 | 51.9 | 29.1 | 16.3 | 9.2 | 5.1 |
| Account Receivables, % | 63.09 | -795.18 | 49.96 | 75.7 | 89.3 | 35.61 | 35.61 | 35.61 | 35.61 | 35.61 |
| Inventories | .0 | .0 | .0 | .0 | -3.4 | -.4 | -.2 | -.1 | -.1 | .0 |
| Inventories, % | 0 | 0 | 0 | 0 | -1.31 | -0.26125 | -0.26125 | -0.26125 | -0.26125 | -0.26125 |
| Accounts Payable | 14.2 | 17.4 | 11.4 | 26.9 | 24.8 | -18.7 | -10.5 | -5.9 | -3.3 | -1.9 |
| Accounts Payable, % | 8.09 | -205.86 | 5.5 | 12.69 | 9.53 | -12.84 | -12.84 | -12.84 | -12.84 | -12.84 |
| Capital Expenditure | -54.4 | -.7 | -.4 | -.8 | -1.2 | -9.3 | -5.2 | -2.9 | -1.6 | -.9 |
| Capital Expenditure, % | -30.91 | 8.72 | -0.17329 | -0.39385 | -0.44901 | -6.38 | -6.38 | -6.38 | -6.38 | -6.38 |
| Tax Rate, % | 17.37 | 17.37 | 17.37 | 17.37 | 17.37 | 17.37 | 17.37 | 17.37 | 17.37 | 17.37 |
| EBITAT | 131.7 | -1.3 | 124.2 | 97.7 | -.6 | 55.7 | 31.2 | 17.5 | 9.8 | 5.5 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -17.9 | 46.5 | 82.3 | 56.9 | -71.4 | 174.9 | 54.0 | 30.3 | 17.0 | 9.5 |
| WACC, % | 4.97 | 4.87 | 4.8 | 4.78 | 4.87 | 4.86 | 4.86 | 4.86 | 4.86 | 4.86 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 263.8 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 10 | |||||||||
| Terminal Value | 340 | |||||||||
| Present Terminal Value | 268 | |||||||||
| Enterprise Value | 532 | |||||||||
| Net Debt | -319 | |||||||||
| Equity Value | 851 | |||||||||
| Diluted Shares Outstanding, MM | 48 | |||||||||
| Equity Value Per Share | 17.56 |
What You Will Get
- Authentic XYF Financials: Access to historical and projected data for precise valuation.
- Customizable Parameters: Adjust WACC, tax rates, revenue growth, and capital expenditures as needed.
- Real-Time Calculations: Intrinsic value and NPV are computed automatically.
- Scenario Analysis: Explore various scenarios to assess X Financial’s future performance.
- User-Friendly Interface: Designed for experts while remaining approachable for newcomers.
Key Features
- Comprehensive DCF Calculator: Features detailed unlevered and levered DCF valuation models tailored for X Financial (XYF).
- WACC Calculator: A pre-configured Weighted Average Cost of Capital sheet with adjustable inputs for precise calculations.
- Customizable Forecast Assumptions: Easily adjust growth rates, capital expenditures, and discount rates to fit your analysis.
- Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios specifically for X Financial (XYF).
- Interactive Dashboard and Charts: Visual representations that summarize essential valuation metrics for straightforward analysis.
How It Works
- 1. Access the Template: Download and open the Excel file featuring X Financial’s preloaded data.
- 2. Modify Assumptions: Adjust key inputs such as growth rates, WACC, and capital expenditures.
- 3. View Results Instantly: The DCF model automatically calculates intrinsic value and NPV.
- 4. Explore Scenarios: Evaluate multiple forecasts to assess various valuation outcomes.
- 5. Present with Assurance: Showcase professional valuation insights to bolster your decisions.
Why Choose the X Financial (XYF) Calculator?
- Accuracy: Utilizes real X Financial (XYF) data for precise calculations.
- Flexibility: Allows users to easily adjust and test various inputs.
- Time-Saving: Eliminate the need to create a DCF model from the ground up.
- Professional-Grade: Crafted with the expertise and usability expected by CFOs.
- User-Friendly: Intuitive interface suitable for users with any level of financial modeling expertise.
Who Should Use This Product?
- Investors: Accurately assess X Financial’s fair value before making investment choices.
- CFOs: Utilize a professional-grade DCF model for financial reporting and analysis.
- Consultants: Easily customize the template for valuation reports tailored to clients.
- Entrepreneurs: Acquire insights into financial modeling practices employed by leading firms.
- Educators: Implement it as a teaching resource to illustrate valuation techniques.
What the Template Contains
- Pre-Filled Data: Includes X Financial's historical financials and projections.
- 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 X Financial'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.