|
Jiangsu Guoxin Corp. Ltd. (002608.sz) DCF -Bewertung
CN | Utilities | Renewable Utilities | 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
Jiangsu Guoxin Corp. Ltd. (002608.SZ) Bundle
Möchten Sie den inneren Wert von Jiangsu Guoxin Corp. Ltd. beurteilen? Unser (002608SZ) DCF-Taschenrechner integriert reale Daten mit umfangreichen Anpassungsoptionen, mit denen Sie Ihre Prognosen verfeinern und Ihre Anlagestrategien verbessern können.
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 | 21,090.5 | 21,690.6 | 28,879.3 | 32,438.8 | 34,572.2 | 37,839.8 | 41,416.3 | 45,330.7 | 49,615.2 | 54,304.6 |
| Revenue Growth, % | 0 | 2.85 | 33.14 | 12.33 | 6.58 | 9.45 | 9.45 | 9.45 | 9.45 | 9.45 |
| EBITDA | 5,514.4 | 5,283.1 | 1,504.4 | 2,627.0 | 7,019.4 | 6,365.7 | 6,967.4 | 7,625.9 | 8,346.7 | 9,135.6 |
| EBITDA, % | 26.15 | 24.36 | 5.21 | 8.1 | 20.3 | 16.82 | 16.82 | 16.82 | 16.82 | 16.82 |
| Depreciation | 1,648.7 | 1,872.8 | 2,286.5 | 2,371.4 | 2,466.1 | 2,937.3 | 3,215.0 | 3,518.8 | 3,851.4 | 4,215.4 |
| Depreciation, % | 7.82 | 8.63 | 7.92 | 7.31 | 7.13 | 7.76 | 7.76 | 7.76 | 7.76 | 7.76 |
| EBIT | 3,865.7 | 3,410.3 | -782.1 | 255.5 | 4,553.3 | 3,428.4 | 3,752.5 | 4,107.1 | 4,495.3 | 4,920.2 |
| EBIT, % | 18.33 | 15.72 | -2.71 | 0.78778 | 13.17 | 9.06 | 9.06 | 9.06 | 9.06 | 9.06 |
| Total Cash | 12,590.8 | 15,895.3 | 16,880.2 | 18,822.4 | 21,602.7 | 23,607.6 | 25,838.9 | 28,281.1 | 30,954.1 | 33,879.8 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 2,352.4 | 2,594.2 | 3,058.9 | 3,329.2 | 3,872.1 | 4,175.2 | 4,569.8 | 5,001.7 | 5,474.5 | 5,991.9 |
| Account Receivables, % | 11.15 | 11.96 | 10.59 | 10.26 | 11.2 | 11.03 | 11.03 | 11.03 | 11.03 | 11.03 |
| Inventories | 829.0 | 590.8 | 2,471.5 | 1,880.3 | 1,528.8 | 1,924.6 | 2,106.5 | 2,305.6 | 2,523.5 | 2,762.1 |
| Inventories, % | 3.93 | 2.72 | 8.56 | 5.8 | 4.42 | 5.09 | 5.09 | 5.09 | 5.09 | 5.09 |
| Accounts Payable | 3,011.1 | 4,065.6 | 1,018.0 | 6,125.8 | 4,405.2 | 5,159.3 | 5,646.9 | 6,180.6 | 6,764.8 | 7,404.2 |
| Accounts Payable, % | 14.28 | 18.74 | 3.53 | 18.88 | 12.74 | 13.63 | 13.63 | 13.63 | 13.63 | 13.63 |
| Capital Expenditure | -1,354.4 | -1,853.7 | -2,601.2 | -3,544.7 | -6,568.5 | -4,079.3 | -4,464.8 | -4,886.8 | -5,348.7 | -5,854.2 |
| Capital Expenditure, % | -6.42 | -8.55 | -9.01 | -10.93 | -19 | -10.78 | -10.78 | -10.78 | -10.78 | -10.78 |
| Tax Rate, % | 46.01 | 46.01 | 46.01 | 46.01 | 46.01 | 46.01 | 46.01 | 46.01 | 46.01 | 46.01 |
| EBITAT | 2,370.3 | 2,783.1 | -751.4 | 305.6 | 2,458.1 | 2,694.6 | 2,949.3 | 3,228.1 | 3,533.2 | 3,867.1 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 2,494.3 | 3,853.1 | -6,459.0 | 4,560.9 | -3,556.2 | 1,607.8 | 1,610.6 | 1,762.8 | 1,929.4 | 2,111.8 |
| WACC, % | 3.97 | 4.51 | 4.9 | 5.01 | 3.77 | 4.43 | 4.43 | 4.43 | 4.43 | 4.43 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 7,886.3 | |||||||||
| Long Term Growth Rate, % | 3.50 | |||||||||
| Free cash flow (T + 1) | 2,186 | |||||||||
| Terminal Value | 234,447 | |||||||||
| Present Terminal Value | 188,744 | |||||||||
| Enterprise Value | 196,630 | |||||||||
| Net Debt | 26,846 | |||||||||
| Equity Value | 169,783 | |||||||||
| Diluted Shares Outstanding, MM | 3,741 | |||||||||
| Equity Value Per Share | 45.39 |
Benefits You Will Receive
- Adjustable Forecast Assumptions: Effortlessly modify parameters (growth %, profit margins, WACC) to explore various scenarios.
- Pre-filled Financial Data: Access Jiangsu Guoxin Corp. Ltd.’s financial information to kickstart your analysis.
- Automated DCF Calculations: The template automatically computes Net Present Value (NPV) and intrinsic value for you.
- Professional and Adaptable Design: A refined Excel model tailored to meet your valuation requirements.
- Designed for Analysts and Investors: Perfect for testing assumptions, validating strategies, and enhancing efficiency.
Key Features
- Comprehensive DCF Calculator: Features detailed unlevered and levered DCF valuation models tailored for Jiangsu Guoxin Corp. Ltd. (002608SZ).
- WACC Tool: Customized Weighted Average Cost of Capital spreadsheet with adjustable parameters.
- Editable Forecast Parameters: Adjust growth rates, capital expenditures, and discount rates as needed.
- Integrated Financial Ratios: Assess profitability, leverage, and efficiency ratios specific to Jiangsu Guoxin Corp. Ltd. (002608SZ).
- Visualization Dashboard: Graphical outputs present essential valuation metrics for straightforward analysis.
How It Works
- Step 1: Download the prebuilt Excel template containing Jiangsu Guoxin Corp. Ltd.'s (002608SZ) data.
- Step 2: Review the pre-filled sheets to familiarize yourself with the key metrics.
- Step 3: Modify forecasts and assumptions in the editable yellow cells (WACC, growth, margins).
- Step 4: Instantly see the recalculated results, including the intrinsic value of Jiangsu Guoxin Corp. Ltd. (002608SZ).
- Step 5: Utilize the outputs to make informed investment decisions or create detailed reports.
Why Choose the Jiangsu Guoxin Corp. Ltd. ([002608SZ]) Calculator?
- Accurate Data: Utilize genuine Jiangsu Guoxin Corp. financials for dependable valuation outcomes.
- Customizable: Tailor essential parameters such as growth rates, WACC, and tax rates to align with your forecasts.
- Time-Saving: Pre-configured calculations allow you to avoid starting from scratch.
- Professional-Grade Tool: Crafted specifically for investors, analysts, and consultants.
- User-Friendly: Intuitive design and guided instructions ensure ease of use for everyone.
Who Can Benefit from This Product?
- Investors: Effectively evaluate Jiangsu Guoxin Corp. Ltd.’s (002608SZ) fair value prior to making investment choices.
- CFOs: Utilize a high-quality DCF model for accurate financial reporting and analysis.
- Consultants: Easily modify the template for client valuation reports.
- Entrepreneurs: Discover financial modeling techniques employed by leading corporations.
- Educators: Incorporate it as a resource to illustrate valuation methods in the classroom.
Contents of the Template
- Pre-Filled Data: Contains Jiangsu Guoxin Corp. Ltd.’s historical financials and projections.
- Discounted Cash Flow Model: An editable DCF valuation model featuring automatic calculations.
- Weighted Average Cost of Capital (WACC): A specific sheet for WACC calculation tailored to custom inputs.
- Key Financial Ratios: Evaluate Jiangsu Guoxin Corp. Ltd.’s profitability, efficiency, and leverage metrics.
- Customizable Inputs: Effortlessly adjust revenue growth, profit margins, and tax rates.
- User-Friendly Dashboard: Visual charts and tables summarizing essential valuation 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.