|
China Gas Holdings Limited (0384.HK) DCF -Bewertung |
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
China Gas Holdings Limited (0384.HK) Bundle
Unser (0384HK) DCF -Taschenrechner entwickelt für die Genauigkeit und ermöglicht es Ihnen, die Bewertung von China Gas Holdings mithilfe realer Finanzdaten bewerten zu können, um alle wichtigen Parameter für verbesserte Projektionen anzupassen.
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 | 59,539.7 | 69,975.4 | 88,225.2 | 91,988.4 | 81,410.1 | 88,813.1 | 96,889.2 | 105,699.7 | 115,311.4 | 125,797.1 |
| Revenue Growth, % | 0 | 17.53 | 26.08 | 4.27 | -11.5 | 9.09 | 9.09 | 9.09 | 9.09 | 9.09 |
| EBITDA | 14,445.0 | 14,888.2 | 12,385.8 | 8,846.5 | 8,500.1 | 14,145.1 | 15,431.4 | 16,834.6 | 18,365.5 | 20,035.5 |
| EBITDA, % | 24.26 | 21.28 | 14.04 | 9.62 | 10.44 | 15.93 | 15.93 | 15.93 | 15.93 | 15.93 |
| Depreciation | 1,764.3 | 2,139.0 | 2,592.5 | 2,812.2 | 2,910.5 | 2,769.3 | 3,021.2 | 3,295.9 | 3,595.6 | 3,922.5 |
| Depreciation, % | 2.96 | 3.06 | 2.94 | 3.06 | 3.58 | 3.12 | 3.12 | 3.12 | 3.12 | 3.12 |
| EBIT | 12,680.7 | 12,749.1 | 9,793.2 | 6,034.3 | 5,589.6 | 11,375.8 | 12,410.2 | 13,538.8 | 14,769.9 | 16,113.0 |
| EBIT, % | 21.3 | 18.22 | 11.1 | 6.56 | 6.87 | 12.81 | 12.81 | 12.81 | 12.81 | 12.81 |
| Total Cash | 7,656.8 | 9,258.2 | 10,293.1 | 10,722.2 | 8,121.9 | 10,549.2 | 11,508.5 | 12,555.0 | 13,696.7 | 14,942.2 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 23,895.3 | 29,828.0 | 32,079.3 | 28,187.6 | 17,937.9 | 30,515.6 | 33,290.5 | 36,317.8 | 39,620.3 | 43,223.1 |
| Account Receivables, % | 40.13 | 42.63 | 36.36 | 30.64 | 22.03 | 34.36 | 34.36 | 34.36 | 34.36 | 34.36 |
| Inventories | 7,246.4 | 10,516.6 | 11,767.3 | 12,085.3 | 7,798.6 | 11,235.7 | 12,257.4 | 13,372.0 | 14,587.9 | 15,914.5 |
| Inventories, % | 12.17 | 15.03 | 13.34 | 13.14 | 9.58 | 12.65 | 12.65 | 12.65 | 12.65 | 12.65 |
| Accounts Payable | 13,575.9 | 15,392.7 | 16,429.8 | 14,876.0 | 13,418.2 | 17,065.5 | 18,617.3 | 20,310.2 | 22,157.1 | 24,171.9 |
| Accounts Payable, % | 22.8 | 22 | 18.62 | 16.17 | 16.48 | 19.22 | 19.22 | 19.22 | 19.22 | 19.22 |
| Capital Expenditure | -7,126.6 | -8,349.9 | -9,009.0 | -5,960.3 | -6,061.9 | -8,533.0 | -9,308.9 | -10,155.4 | -11,078.9 | -12,086.3 |
| Capital Expenditure, % | -11.97 | -11.93 | -10.21 | -6.48 | -7.45 | -9.61 | -9.61 | -9.61 | -9.61 | -9.61 |
| Tax Rate, % | 30.95 | 30.95 | 30.95 | 30.95 | 30.95 | 30.95 | 30.95 | 30.95 | 30.95 | 30.95 |
| EBITAT | 9,917.1 | 10,702.9 | 8,023.5 | 4,471.5 | 3,859.7 | 8,810.3 | 9,611.4 | 10,485.4 | 11,438.9 | 12,479.1 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -13,011.0 | -2,894.0 | -858.0 | 3,343.3 | 13,786.9 | -9,320.9 | 1,078.9 | 1,177.0 | 1,284.0 | 1,400.8 |
| WACC, % | 5.51 | 5.65 | 5.6 | 5.4 | 5.27 | 5.49 | 5.49 | 5.49 | 5.49 | 5.49 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -4,754.3 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 1,429 | |||||||||
| Terminal Value | 40,988 | |||||||||
| Present Terminal Value | 31,383 | |||||||||
| Enterprise Value | 26,628 | |||||||||
| Net Debt | 51,144 | |||||||||
| Equity Value | -24,516 | |||||||||
| Diluted Shares Outstanding, MM | 5,384 | |||||||||
| Equity Value Per Share | -4.55 |
What You'll Receive
- Adjustable Forecast Inputs: Effortlessly modify key assumptions (growth %, margins, WACC) to generate various scenarios.
- Comprehensive Data: China Gas Holdings Limited's (0384HK) financial information included to facilitate your analysis.
- Automated DCF Calculations: The template computes Net Present Value (NPV) and intrinsic value automatically.
- Customizable and Professional Design: A refined Excel model that suits your specific valuation requirements.
- Designed for Analysts and Investors: Perfect for examining projections, verifying strategies, and enhancing efficiency.
Key Features
- Real-Life 0384HK Data: Pre-loaded with China Gas Holdings Limited's historical financial data and future projections.
- Comprehensive Customization Options: Tailor inputs such as revenue growth, profit margins, WACC, tax rates, and capital expenditures.
- Interactive Valuation Model: Automatically refreshes Net Present Value (NPV) and intrinsic value based on your specified parameters.
- Scenario Analysis: Develop multiple forecasting scenarios to evaluate various valuation results.
- User-Centric Interface: Intuitive, organized, and built for both professionals and newcomers.
How It Works
- Step 1: Download the prebuilt Excel template featuring China Gas Holdings Limited's (0384HK) data.
- Step 2: Review the pre-filled sheets to familiarize yourself with the essential metrics.
- Step 3: Modify the forecasts and assumptions in the editable yellow cells (WACC, growth, margins).
- Step 4: Instantly see the recalculated results, including China Gas Holdings Limited's (0384HK) intrinsic value.
- Step 5: Use the results to make informed investment decisions or create reports.
Why Opt for This Calculator?
- Accuracy: Utilizes real financial data from China Gas Holdings Limited (0384HK) for precise information.
- Flexibility: Allows users to easily test and modify inputs to suit their needs.
- Time-Saving: Eliminates the need to construct a DCF model from the ground up.
- Professional-Grade: Created with the expertise and usability expected at the CFO level.
- User-Friendly: Intuitive enough for users without extensive financial modeling skills.
Who Should Use This Product?
- Professional Investors: Develop comprehensive and trustworthy valuation models for portfolio evaluations related to China Gas Holdings Limited (0384HK).
- Corporate Finance Teams: Assess valuation scenarios to inform and shape internal strategies for China Gas Holdings Limited (0384HK).
- Consultants and Advisors: Deliver precise valuation insights to clients interested in China Gas Holdings Limited (0384HK).
- Students and Educators: Utilize real-world data to practice and teach financial modeling with a focus on China Gas Holdings Limited (0384HK).
- Energy Sector Enthusiasts: Gain insights into how energy companies like China Gas Holdings Limited (0384HK) are valued within the market.
Contents of the Template
- Historical Data: Comprises China Gas Holdings Limited's past financial information and baseline forecasts.
- DCF and Levered DCF Models: Comprehensive templates for assessing the intrinsic value of China Gas Holdings Limited.
- WACC Sheet: Pre-configured calculations for the Weighted Average Cost of Capital.
- Editable Inputs: Adjust key parameters such as growth rates, EBITDA margins, and CAPEX assumptions.
- Quarterly and Annual Statements: A thorough analysis of China Gas Holdings Limited's financial performance.
- Interactive Dashboard: Dynamically visualize valuation outcomes and projections.
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.