|
Cofco Joycome Foods Limited (1610.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
COFCO Joycome Foods Limited (1610.HK) Bundle
Entdecken Sie den wahren Wert von Cofco Joycome Foods Limited (1610HK) mit unserem fortschrittlichen DCF -Taschenrechner! Passen Sie wesentliche Annahmen an, erkunden Sie verschiedene Szenarien und beurteilen Sie, wie sich Modifikationen auf die Bewertung von Cofco Joycome Foods Limited (1610HK) auswirken - alles innerhalb einer umfassenden Excel -Vorlage.
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 | 20,693.5 | 14,465.9 | 14,108.4 | 12,651.3 | 17,854.6 | 17,775.8 | 17,697.3 | 17,619.2 | 17,541.4 | 17,464.0 |
| Revenue Growth, % | 0 | -30.09 | -2.47 | -10.33 | 41.13 | -0.44132 | -0.44132 | -0.44132 | -0.44132 | -0.44132 |
| EBITDA | 7,068.4 | 2,887.0 | 2,312.2 | 647.2 | 1,589.9 | 3,005.0 | 2,991.7 | 2,978.5 | 2,965.4 | 2,952.3 |
| EBITDA, % | 34.16 | 19.96 | 16.39 | 5.12 | 8.9 | 16.9 | 16.9 | 16.9 | 16.9 | 16.9 |
| Depreciation | 420.7 | 519.5 | 641.4 | 696.6 | 635.7 | 683.9 | 680.9 | 677.9 | 674.9 | 671.9 |
| Depreciation, % | 2.03 | 3.59 | 4.55 | 5.51 | 3.56 | 3.85 | 3.85 | 3.85 | 3.85 | 3.85 |
| EBIT | 6,647.7 | 2,367.5 | 1,670.8 | -49.5 | 954.2 | 2,321.0 | 2,310.8 | 2,300.6 | 2,290.5 | 2,280.3 |
| EBIT, % | 32.12 | 16.37 | 11.84 | -0.39088 | 5.34 | 13.06 | 13.06 | 13.06 | 13.06 | 13.06 |
| Total Cash | 471.3 | 1,154.8 | 1,156.3 | 1,288.7 | 1,163.6 | 1,250.0 | 1,244.4 | 1,239.0 | 1,233.5 | 1,228.0 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 751.4 | 257.1 | 916.9 | 475.5 | 686.2 | 693.6 | 690.5 | 687.5 | 684.4 | 681.4 |
| Account Receivables, % | 3.63 | 1.78 | 6.5 | 3.76 | 3.84 | 3.9 | 3.9 | 3.9 | 3.9 | 3.9 |
| Inventories | 6,002.9 | 3,109.4 | 4,345.9 | 2,772.2 | 4,180.2 | 4,501.9 | 4,482.1 | 4,462.3 | 4,442.6 | 4,423.0 |
| Inventories, % | 29.01 | 21.49 | 30.8 | 21.91 | 23.41 | 25.33 | 25.33 | 25.33 | 25.33 | 25.33 |
| Accounts Payable | 570.3 | 658.2 | 851.3 | 605.0 | 976.9 | 838.8 | 835.1 | 831.4 | 827.7 | 824.1 |
| Accounts Payable, % | 2.76 | 4.55 | 6.03 | 4.78 | 5.47 | 4.72 | 4.72 | 4.72 | 4.72 | 4.72 |
| Capital Expenditure | -1,901.9 | -1,638.0 | -1,070.8 | -1,074.4 | -2,729.8 | -1,844.6 | -1,836.5 | -1,828.3 | -1,820.3 | -1,812.2 |
| Capital Expenditure, % | -9.19 | -11.32 | -7.59 | -8.49 | -15.29 | -10.38 | -10.38 | -10.38 | -10.38 | -10.38 |
| Tax Rate, % | 11.73 | 11.73 | 11.73 | 11.73 | 11.73 | 11.73 | 11.73 | 11.73 | 11.73 | 11.73 |
| EBITAT | 6,744.9 | 802,609.6 | 1,249.1 | -37.8 | 842.3 | 2,040.1 | 2,031.1 | 2,022.2 | 2,013.2 | 2,004.4 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -920.3 | 804,966.9 | -883.7 | 1,353.4 | -2,498.7 | 412.2 | 894.8 | 890.8 | 886.9 | 883.0 |
| WACC, % | 6.05 | 6.05 | 5.63 | 5.66 | 5.86 | 5.85 | 5.85 | 5.85 | 5.85 | 5.85 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 3,309.9 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 901 | |||||||||
| Terminal Value | 23,379 | |||||||||
| Present Terminal Value | 17,592 | |||||||||
| Enterprise Value | 20,902 | |||||||||
| Net Debt | 6,053 | |||||||||
| Equity Value | 14,849 | |||||||||
| Diluted Shares Outstanding, MM | 4,582 | |||||||||
| Equity Value Per Share | 3.24 |
Benefits You Will Receive
- Comprehensive Financial Model: COFCO Joycome Foods Limited’s actual data facilitates accurate DCF valuation.
- Complete Forecasting Control: Modify revenue growth, profit margins, WACC, and other critical indicators.
- Real-Time Calculations: Automatic updates allow you to view results instantly as you adjust parameters.
- Professional-Grade Template: A polished Excel file crafted for high-quality valuation presentations.
- Flexible and Reusable: Designed for adaptability, enabling repeated use for in-depth forecasts.
Essential Features
- Authentic COFCO Joycome Financials: Gain access to precise pre-loaded historical data and forward-looking estimates.
- Tailorable Forecast Parameters: Modify highlighted fields, such as WACC, growth rates, and margins.
- Real-time Calculations: Automatic updates for DCF, Net Present Value (NPV), and cash flow assessments.
- Interactive Dashboard: User-friendly charts and summaries to help visualize your valuation insights.
- Designed for Everyone: An easy-to-navigate layout suitable for investors, CFOs, and consultants alike.
How It Works
- Download: Get the pre-built Excel file containing COFCO Joycome Foods Limited’s (1610HK) financial data.
- Customize: Modify your forecasts, including revenue growth, EBITDA %, and WACC.
- Update Automatically: Watch as intrinsic value and NPV calculations refresh in real-time.
- Test Scenarios: Generate various projections and instantly compare the results.
- Make Decisions: Utilize the valuation outcomes to inform your investment strategy.
Why Select COFCO Joycome Foods Limited Calculator?
- All-in-One Solution: Offers DCF, WACC, and financial ratio evaluations in a single platform.
- Flexible Adjustments: Modify the yellow-highlighted fields to explore different scenarios.
- In-Depth Analysis: Automatically computes the intrinsic value and Net Present Value for COFCO Joycome Foods Limited (1610HK).
- Integrated Data: Features both historical and projected data for precise analysis.
- Expert-Level Resource: Perfect for financial analysts, investors, and business consultants.
Who Can Benefit from This Product?
- Investors: Accurately assess COFCO Joycome Foods Limited’s (1610HK) fair value before making investment choices.
- CFOs: Utilize a professional-grade DCF model for comprehensive financial reporting and analysis of COFCO Joycome Foods Limited (1610HK).
- Consultants: Swiftly customize the template for valuation reports tailored to clients involving COFCO Joycome Foods Limited (1610HK).
- Entrepreneurs: Discover insights into the financial modeling techniques applied by leading companies, including COFCO Joycome Foods Limited (1610HK).
- Educators: Employ this resource as a teaching aid to illustrate valuation methodologies centered around COFCO Joycome Foods Limited (1610HK).
Contents of the Template
- Pre-Filled Data: Contains COFCO Joycome Foods Limited's historical financial information and projections.
- Discounted Cash Flow Model: An editable DCF valuation model featuring automatic calculation capabilities.
- Weighted Average Cost of Capital (WACC): A specific sheet designed for calculating WACC with customizable inputs.
- Key Financial Ratios: Evaluate COFCO Joycome Foods Limited's profitability, operational efficiency, and leverage.
- Customizable Inputs: Easily adjust revenue growth, profit margins, and tax rates.
- Clear Dashboard: Visual representations 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.