|
Kingsignal Technology Co., Ltd. (300252.Sz) DCF -Bewertung
CN | Technology | Communication Equipment | 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
Kingsignal Technology Co., Ltd. (300252.SZ) Bundle
Unser (300252SZ) DCF-Taschenrechner entwickelt für die Genauigkeit und ermöglicht es Ihnen, die Bewertung von Kingsignal Technology Co., Ltd. unter Verwendung realer Finanzdaten zu bewerten und gleichzeitig vollständige Flexibilität zu bieten, um alle wesentlichen Parameter für verbesserte Projektionen zu ändern.
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 | 2,676.9 | 1,960.5 | 2,733.8 | 2,131.4 | 1,998.3 | 1,920.3 | 1,845.4 | 1,773.5 | 1,704.3 | 1,637.8 |
| Revenue Growth, % | 0 | -26.76 | 39.44 | -22.04 | -6.25 | -3.9 | -3.9 | -3.9 | -3.9 | -3.9 |
| EBITDA | 265.3 | 96.3 | 285.6 | -172.1 | -21.4 | 61.9 | 59.5 | 57.2 | 55.0 | 52.8 |
| EBITDA, % | 9.91 | 4.91 | 10.45 | -8.08 | -1.07 | 3.22 | 3.22 | 3.22 | 3.22 | 3.22 |
| Depreciation | 95.3 | 120.0 | 171.1 | 191.3 | 199.5 | 134.0 | 128.8 | 123.8 | 119.0 | 114.3 |
| Depreciation, % | 3.56 | 6.12 | 6.26 | 8.98 | 9.98 | 6.98 | 6.98 | 6.98 | 6.98 | 6.98 |
| EBIT | 170.0 | -23.8 | 114.5 | -363.4 | -220.8 | -72.1 | -69.3 | -66.6 | -64.0 | -61.5 |
| EBIT, % | 6.35 | -1.21 | 4.19 | -17.05 | -11.05 | -3.76 | -3.76 | -3.76 | -3.76 | -3.76 |
| Total Cash | 830.4 | 901.3 | 385.0 | 923.7 | 965.9 | 701.9 | 674.5 | 648.2 | 622.9 | 598.6 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 1,388.8 | 1,308.6 | 1,594.0 | 1,204.6 | 1,168.0 | 1,121.1 | 1,077.4 | 1,035.4 | 995.0 | 956.2 |
| Account Receivables, % | 51.88 | 66.75 | 58.31 | 56.51 | 58.45 | 58.38 | 58.38 | 58.38 | 58.38 | 58.38 |
| Inventories | 318.1 | 388.1 | 529.1 | 538.1 | 358.7 | 361.9 | 347.8 | 334.2 | 321.2 | 308.7 |
| Inventories, % | 11.88 | 19.8 | 19.36 | 25.25 | 17.95 | 18.85 | 18.85 | 18.85 | 18.85 | 18.85 |
| Accounts Payable | 617.1 | 989.3 | 1,277.9 | 1,198.3 | 1,133.8 | 895.7 | 860.8 | 827.2 | 794.9 | 763.9 |
| Accounts Payable, % | 23.05 | 50.46 | 46.74 | 56.22 | 56.74 | 46.64 | 46.64 | 46.64 | 46.64 | 46.64 |
| Capital Expenditure | -363.1 | -267.8 | -184.6 | -211.3 | -164.1 | -200.1 | -192.3 | -184.8 | -177.6 | -170.7 |
| Capital Expenditure, % | -13.56 | -13.66 | -6.75 | -9.91 | -8.21 | -10.42 | -10.42 | -10.42 | -10.42 | -10.42 |
| Tax Rate, % | -9.01 | -9.01 | -9.01 | -9.01 | -9.01 | -9.01 | -9.01 | -9.01 | -9.01 | -9.01 |
| EBITAT | 154.0 | -18.5 | 81.1 | -301.2 | -240.7 | -60.9 | -58.5 | -56.2 | -54.0 | -51.9 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -1,203.5 | 216.1 | -70.2 | -20.2 | -54.1 | -321.2 | -99.1 | -95.2 | -91.5 | -87.9 |
| WACC, % | 5.18 | 5.07 | 5.01 | 5.12 | 5.27 | 5.13 | 5.13 | 5.13 | 5.13 | 5.13 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -620.5 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | -90 | |||||||||
| Terminal Value | -2,866 | |||||||||
| Present Terminal Value | -2,231 | |||||||||
| Enterprise Value | -2,852 | |||||||||
| Net Debt | 784 | |||||||||
| Equity Value | -3,636 | |||||||||
| Diluted Shares Outstanding, MM | 653 | |||||||||
| Equity Value Per Share | -5.57 |
What You Will Receive
- Authentic 300252SZ Financial Data: Pre-populated with Kingsignal Technology's historical and forecasted figures for accurate analysis.
- Completely Customizable Template: Easily adjust essential inputs such as revenue growth, WACC, and EBITDA percentages.
- Instantaneous Calculations: Witness the automatic update of Kingsignal Technology's intrinsic value as you make changes.
- Professional Valuation Tool: Crafted for investors, analysts, and consultants in search of precise DCF outcomes.
- User-Friendly Interface: Intuitive layout and straightforward guidelines suitable for all skill levels.
Key Features
- Accurate Financial Data: Gain access to reliable historical performance and future forecasts for Kingsignal Technology Co., Ltd. (300252SZ).
- Customizable Assumptions: Modify highlighted fields, including WACC, growth rates, and profit margins, to suit your analysis.
- Real-Time Calculations: Enjoy automatic updates for DCF, Net Present Value (NPV), and cash flow evaluations.
- Interactive Dashboard: Utilize user-friendly charts and summaries for a clear view of your valuation outcomes.
- Designed for All Skill Levels: An intuitive layout tailored for investors, CFOs, and consultants, whether seasoned or new to the field.
How It Operates
- Step 1: Download the ready-made Excel template featuring Kingsignal Technology's data.
- Step 2: Review the pre-populated sheets to familiarize yourself with the essential metrics.
- Step 3: Modify forecasts and assumptions in the editable yellow cells (WACC, growth, margins).
- Step 4: Instantly see the updated results, including the intrinsic value of Kingsignal Technology (300252SZ).
- Step 5: Utilize the outputs to make informed investment choices or create reports.
Why Opt for Kingsignal Technology's Calculator?
- Precision: Utilize authentic financial data from Kingsignal (300252SZ) for reliable calculations.
- Versatility: Tailored for users to easily alter and experiment with inputs.
- Efficiency: Eliminate the complexity of constructing a financial model from the ground up.
- High-Quality Standards: Crafted with the accuracy and functionality expected by financial executives.
- Intuitive Design: Simple to navigate, even for those with minimal financial modeling expertise.
Who Can Benefit from Kingsignal Technology Co., Ltd. (300252SZ)?
- Individual Investors: Make educated choices regarding the purchase or sale of Kingsignal Technology stock.
- Financial Analysts: Enhance valuation workflows with pre-built financial models tailored for the tech sector.
- Consultants: Provide clients with expert valuation assessments of Kingsignal Technology swiftly and precisely.
- Business Owners: Gain insights into how technology firms like Kingsignal are valued to inform your own business strategies.
- Finance Students: Master valuation methodologies utilizing real-time data and case studies from the tech industry.
Contents of the Template
- Historical Financial Data: Features Kingsignal Technology Co., Ltd.'s past financial performance and future projections.
- Discounted Cash Flow Model: An editable DCF valuation model complete with automatic calculations.
- Weighted Average Cost of Capital (WACC): A specific sheet designed for calculating WACC based on user-defined inputs.
- Essential Financial Ratios: Assess Kingsignal's profitability, operational efficiency, and financial leverage.
- Adjustable Inputs: Easily modify revenue growth rates, profit margins, and tax percentages.
- User-Friendly Dashboard: Visuals and tables presenting a summary of key 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.