|
Zungener Nichteisen Metals Group Co., Ltd. (000630.sz) DCF -Bewertung
CN | Basic Materials | Copper | SHZ
|
- ✓ 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
Tongling Nonferrous Metals Group Co.,Ltd. (000630.SZ) Bundle
Unser (000630SZ) DCF-Taschenrechner entwickelt für die Genauigkeit und ermöglicht es Ihnen, die Bewertung von Zungen mit der Bewertung von Zungen mit Nichteisenmetalle Co.
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 | 92,915.2 | 99,438.1 | 131,033.7 | 121,845.5 | 137,453.8 | 137,376.6 | 137,299.3 | 137,222.2 | 137,145.0 | 137,067.9 |
| Revenue Growth, % | 0 | 7.02 | 31.77 | -7.01 | 12.81 | -0.05621679 | -0.05621679 | -0.05621679 | -0.05621679 | -0.05621679 |
| EBITDA | 3,594.2 | 3,521.2 | 6,999.5 | 10,507.7 | 9,579.5 | 7,787.6 | 7,783.3 | 7,778.9 | 7,774.5 | 7,770.1 |
| EBITDA, % | 3.87 | 3.54 | 5.34 | 8.62 | 6.97 | 5.67 | 5.67 | 5.67 | 5.67 | 5.67 |
| Depreciation | 1,452.2 | 1,425.8 | 1,940.9 | 2,413.5 | 3,208.3 | 2,415.9 | 2,414.5 | 2,413.2 | 2,411.8 | 2,410.4 |
| Depreciation, % | 1.56 | 1.43 | 1.48 | 1.98 | 2.33 | 1.76 | 1.76 | 1.76 | 1.76 | 1.76 |
| EBIT | 2,142.0 | 2,095.5 | 5,058.6 | 8,094.1 | 6,371.2 | 5,371.8 | 5,368.7 | 5,365.7 | 5,362.7 | 5,359.7 |
| EBIT, % | 2.31 | 2.11 | 3.86 | 6.64 | 4.64 | 3.91 | 3.91 | 3.91 | 3.91 | 3.91 |
| Total Cash | 5,161.7 | 6,077.8 | 5,660.1 | 11,275.0 | 11,675.8 | 9,268.8 | 9,263.6 | 9,258.4 | 9,253.2 | 9,248.0 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 1,798.5 | 2,018.7 | 2,298.6 | 2,543.8 | 3,768.1 | 2,898.4 | 2,896.8 | 2,895.1 | 2,893.5 | 2,891.9 |
| Account Receivables, % | 1.94 | 2.03 | 1.75 | 2.09 | 2.74 | 2.11 | 2.11 | 2.11 | 2.11 | 2.11 |
| Inventories | 10,924.2 | 15,304.6 | 13,511.0 | 17,167.6 | 15,805.1 | 17,322.5 | 17,312.8 | 17,303.0 | 17,293.3 | 17,283.6 |
| Inventories, % | 11.76 | 15.39 | 10.31 | 14.09 | 11.5 | 12.61 | 12.61 | 12.61 | 12.61 | 12.61 |
| Accounts Payable | 7,738.3 | 10,065.3 | 9,166.2 | 8,574.1 | 7,365.5 | 10,397.0 | 10,391.1 | 10,385.3 | 10,379.5 | 10,373.6 |
| Accounts Payable, % | 8.33 | 10.12 | 7 | 7.04 | 5.36 | 7.57 | 7.57 | 7.57 | 7.57 | 7.57 |
| Capital Expenditure | -2,343.3 | -1,519.1 | -1,424.5 | -1,373.1 | -2,750.8 | -2,270.8 | -2,269.5 | -2,268.3 | -2,267.0 | -2,265.7 |
| Capital Expenditure, % | -2.52 | -1.53 | -1.09 | -1.13 | -2 | -1.65 | -1.65 | -1.65 | -1.65 | -1.65 |
| Tax Rate, % | 49.94 | 49.94 | 49.94 | 49.94 | 49.94 | 49.94 | 49.94 | 49.94 | 49.94 | 49.94 |
| EBITAT | 1,325.6 | 1,263.8 | 3,480.2 | 5,520.7 | 3,189.5 | 3,322.6 | 3,320.7 | 3,318.9 | 3,317.0 | 3,315.1 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -4,549.9 | -1,103.1 | 4,611.2 | 2,067.2 | 2,576.6 | 5,851.4 | 3,471.2 | 3,469.3 | 3,467.3 | 3,465.4 |
| WACC, % | 5.83 | 5.81 | 5.95 | 5.94 | 5.64 | 5.83 | 5.83 | 5.83 | 5.83 | 5.83 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 16,929.7 | |||||||||
| Long Term Growth Rate, % | 3.50 | |||||||||
| Free cash flow (T + 1) | 3,587 | |||||||||
| Terminal Value | 153,900 | |||||||||
| Present Terminal Value | 115,927 | |||||||||
| Enterprise Value | 132,857 | |||||||||
| Net Debt | 14,330 | |||||||||
| Equity Value | 118,526 | |||||||||
| Diluted Shares Outstanding, MM | 12,853 | |||||||||
| Equity Value Per Share | 9.22 |
Benefits You'll Receive
- Pre-Filled Financial Model: Leverage Tongling Nonferrous Metals Group Co., Ltd.'s actual data for accurate DCF valuation.
- Comprehensive Forecast Control: Customize revenue growth, margins, WACC, and other critical parameters.
- Instant Calculation Updates: Effortless real-time results as you modify inputs.
- Professional-Grade Template: A polished Excel model specifically crafted for high-quality valuation.
- Flexible and Reusable: Designed for adaptability, allowing multiple applications for in-depth forecasting.
Key Features
- Accurate Tongling Financial Data: Access reliable historical data and future forecasts that are pre-loaded.
- Adjustable Forecast Parameters: Modify highlighted cells for WACC, growth rates, and profit margins to suit your analysis.
- Real-Time Calculations: Automatic updates to DCF, Net Present Value (NPV), and cash flow evaluations ensure precision.
- User-Friendly Dashboard: Intuitive charts and summaries to help you visualize valuation outcomes effortlessly.
- Designed for Everyone: An easy-to-navigate structure tailored for investors, CFOs, and consultants alike.
How It Functions
- Step 1: Download the Excel spreadsheet.
- Step 2: Review the pre-filled data for Tongling Nonferrous Metals Group Co., Ltd. (000630SZ) (historical and forecasted).
- Step 3: Modify key assumptions (highlighted in yellow) according to your analysis.
- Step 4: Observe the automatic updates reflecting Tongling’s intrinsic value.
- Step 5: Utilize the results for investment decisions or reporting purposes.
Why Opt for Tongling Nonferrous Metals Group Co., Ltd. (000630SZ)?
- Time-Efficient: Skip the hassle of building a financial model from the ground up – our tools are ready for immediate use.
- Enhanced Accuracy: Dependable financial data and methodologies minimize valuation errors.
- Completely Customizable: Adjust the framework to reflect your specific assumptions and forecasts.
- Intuitive Analysis: User-friendly charts and outputs simplify result interpretation.
- Endorsed by Professionals: Ideal for experts who prioritize precision and practicality.
Who Should Use This Product?
- Institutional Investors: Create comprehensive and accurate valuation models for analyzing investments in Tongling Nonferrous Metals Group Co., Ltd. (000630SZ).
- Corporate Strategy Teams: Evaluate valuation scenarios to inform strategic decisions within the organization.
- Financial Consultants and Advisors: Deliver precise valuation assessments for clients interested in Tongling Nonferrous Metals Group Co., Ltd. (000630SZ).
- Students and Academics: Utilize real-time data to develop skills in financial modeling and market analysis.
- Metals Industry Enthusiasts: Gain insights into the valuation methods of nonferrous metal companies like Tongling Nonferrous Metals Group Co., Ltd. (000630SZ).
Contents of the Template
- Pre-Filled DCF Model: Tongling Nonferrous Metals Group Co., Ltd.'s financial data preloaded for immediate application.
- WACC Calculator: Comprehensive calculations for the Weighted Average Cost of Capital.
- Financial Ratios: Analyze Tongling's profitability, leverage, and operational efficiency.
- Editable Inputs: Adjust assumptions such as growth rates, margins, and CAPEX to suit your analyses.
- Financial Statements: Access annual and quarterly reports for in-depth evaluation.
- Interactive Dashboard: Effortlessly visualize key valuation metrics and outcomes.
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.