ZTO Express Inc. (ZTO) DCF Valuation

ZTO Express (Cayman) Inc. (ZTO) DCF تقييم

CN | Industrials | Integrated Freight & Logistics | NYSE
ZTO Express Inc. (ZTO) DCF Valuation

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

ZTO Express (Cayman) Inc. (ZTO) Bundle

Get Full Bundle:
$25 $15
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7

TOTAL:

عزز استراتيجيات الاستثمار الخاصة بك مع حاسبة ZTO DCF! استكشاف البيانات المالية الحقيقية لـ ZTO Express (Cayman) Inc. ، وضبط توقعات النمو والنفقات ، ولاحظ على الفور كيف تؤثر هذه التعديلات على القيمة الجوهرية لـ ZTO.


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 3,460.7 4,173.2 4,855.5 5,273.1 6,077.6 7,001.3 8,065.4 9,291.3 10,703.4 12,330.2
Revenue Growth, % 0 20.59 16.35 8.6 15.26 15.2 15.2 15.2 15.2 15.2
EBITDA 713.3 805.2 1,530.0 1,901.4 2,031.4 1,973.0 2,272.8 2,618.3 3,016.2 3,474.7
EBITDA, % 20.61 19.3 31.51 36.06 33.42 28.18 28.18 28.18 28.18 28.18
Depreciation 252.6 304.9 366.5 394.6 415.0 510.6 588.2 677.6 780.6 899.3
Depreciation, % 7.3 7.31 7.55 7.48 6.83 7.29 7.29 7.29 7.29 7.29
EBIT 460.7 500.3 1,163.5 1,506.8 1,616.4 1,462.3 1,684.6 1,940.6 2,235.6 2,575.4
EBIT, % 13.31 11.99 23.96 28.58 26.6 20.89 20.89 20.89 20.89 20.89
Total Cash 2,457.2 1,724.8 2,394.5 2,730.3 3,062.6 3,694.2 4,255.6 4,902.4 5,647.6 6,505.9
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 104.4 134.1 116.5 79.2 229.5
Account Receivables, % 3.02 3.21 2.4 1.5 3.78
Inventories 7.3 11.4 5.6 3.9 5.3 10.6 12.2 14.1 16.2 18.7
Inventories, % 0.21048 0.27285 0.11459 0.07307338 0.08710111 0.15162 0.15162 0.15162 0.15162 0.15162
Accounts Payable 224.5 268.7 302.3 351.0 338.1 439.3 506.0 583.0 671.6 773.6
Accounts Payable, % 6.49 6.44 6.23 6.66 5.56 6.27 6.27 6.27 6.27 6.27
Capital Expenditure -1,263.8 -1,280.3 -1,017.4 -915.4 -810.1 -1,664.1 -1,917.0 -2,208.3 -2,544.0 -2,930.6
Capital Expenditure, % -36.52 -30.68 -20.95 -17.36 -13.33 -23.77 -23.77 -23.77 -23.77 -23.77
Tax Rate, % 24.85 24.85 24.85 24.85 24.85 24.85 24.85 24.85 24.85 24.85
EBITAT 394.6 414.5 956.0 1,232.8 1,214.7 1,192.2 1,373.4 1,582.1 1,822.6 2,099.6
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -503.8 -550.4 362.3 799.6 655.0 169.3 80.2 92.4 106.4 122.6
WACC, % 4.63 4.62 4.61 4.61 4.58 4.61 4.61 4.61 4.61 4.61
PV UFCF
SUM PV UFCF 502.7
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 125
Terminal Value 4,794
Present Terminal Value 3,827
Enterprise Value 4,330
Net Debt 532
Equity Value 3,797
Diluted Shares Outstanding, MM 838
Equity Value Per Share 4.53

What You Will Get

  • Real ZTO Financial Data: Pre-filled with ZTO Express's historical and projected data for precise analysis.
  • Fully Editable Template: Modify key inputs like revenue growth, WACC, and EBITDA % with ease.
  • Automatic Calculations: See ZTO's intrinsic value update instantly based on your changes.
  • Professional Valuation Tool: Designed for investors, analysts, and consultants seeking accurate DCF results.
  • User-Friendly Design: Simple structure and clear instructions for all experience levels.

Key Features

  • Accurate ZTO Financials: Gain access to reliable pre-loaded historical data and forward-looking projections.
  • Adjustable Forecast Inputs: Modify highlighted cells for key metrics like WACC, growth rates, and profit margins.
  • Real-Time Calculations: Automatic updates for DCF, Net Present Value (NPV), and cash flow evaluations.
  • Interactive Dashboard: User-friendly charts and summaries to help visualize your valuation outcomes.
  • Designed for All Levels: An intuitive layout tailored for investors, CFOs, and consultants alike.

How It Works

  • 1. Download the Template: Obtain and open the Excel file featuring ZTO Express (Cayman) Inc.'s preloaded data.
  • 2. Modify Assumptions: Adjust essential inputs such as growth rates, WACC, and capital expenditures.
  • 3. Analyze Results Immediately: The DCF model automatically computes intrinsic value and NPV.
  • 4. Experiment with Scenarios: Evaluate various forecasts to explore different valuation results.
  • 5. Present with Assurance: Deliver professional valuation insights to enhance your decision-making.

Why Choose This Calculator for ZTO Express (Cayman) Inc. (ZTO)?

  • User-Friendly Interface: Perfect for both novices and seasoned professionals.
  • Customizable Inputs: Adjust parameters effortlessly to suit your analysis.
  • Real-Time Adjustments: Witness immediate updates to ZTO’s valuation as you change inputs.
  • Preloaded Data: Comes with ZTO’s actual financial metrics for swift evaluations.
  • Relied Upon by Experts: Utilized by investors and analysts for sound decision-making.

Who Should Use ZTO Express (Cayman) Inc. (ZTO)?

  • Logistics Professionals: Develop comprehensive and accurate logistics models for operational analysis.
  • Supply Chain Analysts: Evaluate delivery scenarios to optimize internal processes.
  • Consultants and Advisors: Offer clients precise insights into the valuation of ZTO stock.
  • Students and Educators: Utilize real-world logistics data to study and teach supply chain management.
  • Industry Enthusiasts: Gain insights into how logistics companies like ZTO are valued in the market.

What the Template Contains

  • Operating and Balance Sheet Data: Pre-filled ZTO Express (Cayman) Inc. (ZTO) 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 ZTO Express (Cayman) Inc. (ZTO).
  • 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.

No products were found matching.