|
Jiangxi Firstar Panel Technology Co., Ltd. (300256.sz) DCF -Bewertung
CN | Technology | Hardware, Equipment & Parts | 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
Jiangxi Firstar Panel Technology Co.,Ltd. (300256.SZ) Bundle
Unser (300256SZ) DCF-Taschenrechner für Genauigkeit entwickelt und ermöglicht es Ihnen, die Bewertung von Jiangxi Firstar Panel Technology Co., Ltd., mithilfe realer Finanzdaten zu bewerten und 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 | 4,904.7 | 5,171.0 | 3,218.4 | 625.7 | 696.8 | 520.0 | 388.0 | 289.5 | 216.0 | 161.2 |
| Revenue Growth, % | 0 | 5.43 | -37.76 | -80.56 | 11.37 | -25.38 | -25.38 | -25.38 | -25.38 | -25.38 |
| EBITDA | 609.8 | -1,984.3 | -881.4 | 566.5 | -308.2 | -7.3 | -5.4 | -4.1 | -3.0 | -2.3 |
| EBITDA, % | 12.43 | -38.37 | -27.39 | 90.54 | -44.22 | -1.4 | -1.4 | -1.4 | -1.4 | -1.4 |
| Depreciation | 456.5 | 607.8 | 528.4 | 212.5 | 173.0 | 100.1 | 74.7 | 55.7 | 41.6 | 31.0 |
| Depreciation, % | 9.31 | 11.75 | 16.42 | 33.96 | 24.83 | 19.25 | 19.25 | 19.25 | 19.25 | 19.25 |
| EBIT | 153.2 | -2,592.0 | -1,409.8 | 354.0 | -481.2 | -107.4 | -80.1 | -59.8 | -44.6 | -33.3 |
| EBIT, % | 3.12 | -50.13 | -43.8 | 56.58 | -69.05 | -20.66 | -20.66 | -20.66 | -20.66 | -20.66 |
| Total Cash | 1,046.9 | 684.3 | 265.7 | 492.5 | 523.3 | 204.5 | 152.6 | 113.9 | 85.0 | 63.4 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 2,609.9 | 1,387.4 | 1,717.5 | 335.3 | 418.8 | 257.0 | 191.7 | 143.1 | 106.8 | 79.7 |
| Account Receivables, % | 53.21 | 26.83 | 53.36 | 53.59 | 60.1 | 49.42 | 49.42 | 49.42 | 49.42 | 49.42 |
| Inventories | 1,448.8 | 868.7 | 56.1 | 196.1 | 141.0 | 103.6 | 77.3 | 57.7 | 43.1 | 32.1 |
| Inventories, % | 29.54 | 16.8 | 1.74 | 31.34 | 20.23 | 19.93 | 19.93 | 19.93 | 19.93 | 19.93 |
| Accounts Payable | 2,249.1 | 1,525.2 | 260.8 | 265.7 | 240.3 | 166.8 | 124.5 | 92.9 | 69.3 | 51.7 |
| Accounts Payable, % | 45.86 | 29.49 | 8.1 | 42.46 | 34.49 | 32.08 | 32.08 | 32.08 | 32.08 | 32.08 |
| Capital Expenditure | -526.2 | -834.6 | -214.0 | -35.2 | -35.8 | -46.0 | -34.4 | -25.6 | -19.1 | -14.3 |
| Capital Expenditure, % | -10.73 | -16.14 | -6.65 | -5.62 | -5.14 | -8.86 | -8.86 | -8.86 | -8.86 | -8.86 |
| Tax Rate, % | 4.36 | 4.36 | 4.36 | 4.36 | 4.36 | 4.36 | 4.36 | 4.36 | 4.36 | 4.36 |
| EBITAT | 150.4 | -2,522.2 | -1,209.2 | 233.3 | -460.2 | -95.1 | -71.0 | -53.0 | -39.5 | -29.5 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -1,728.9 | -1,670.5 | -1,676.6 | 1,657.7 | -376.7 | 84.6 | 18.6 | 13.9 | 10.3 | 7.7 |
| WACC, % | 5.91 | 5.91 | 5.91 | 5.9 | 5.91 | 5.91 | 5.91 | 5.91 | 5.91 | 5.91 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 122.1 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 8 | |||||||||
| Terminal Value | 201 | |||||||||
| Present Terminal Value | 151 | |||||||||
| Enterprise Value | 273 | |||||||||
| Net Debt | -522 | |||||||||
| Equity Value | 795 | |||||||||
| Diluted Shares Outstanding, MM | 2,286 | |||||||||
| Equity Value Per Share | 0.35 |
Your Benefits
- Adjustable Forecast Parameters: Effortlessly modify assumptions (growth %, margins, WACC) to explore various scenarios.
- Industry-Specific Data: Pre-filled financial information for Jiangxi Firstar Panel Technology Co., Ltd. ([300256SZ]) to facilitate your analysis.
- Automated DCF Calculations: The template generates Net Present Value (NPV) and intrinsic value calculations automatically.
- Customizable and Professional Design: A sleek Excel model tailored to meet your valuation requirements.
- Designed for Analysts and Investors: Perfect for evaluating projections, confirming strategies, and enhancing efficiency.
Key Features
- Comprehensive DCF Model: Offers both unlevered and levered DCF valuation frameworks tailored for Jiangxi Firstar Panel Technology Co., Ltd. (300256SZ).
- Customizable WACC Calculator: Features a user-friendly Weighted Average Cost of Capital sheet with adjustable parameters.
- Flexible Forecast Inputs: Alter growth trends, capital investment allocations, and discount rates to fit your analysis.
- Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios specifically for Jiangxi Firstar Panel Technology Co., Ltd. (300256SZ).
- Interactive Dashboard and Charts: Provides visual representations of essential valuation metrics for straightforward analysis.
How It Functions
- 1. Access the Template: Download and open the Excel file containing Jiangxi Firstar Panel Technology Co., Ltd.'s preloaded data.
- 2. Modify Assumptions: Adjust key parameters such as growth rates, WACC, and capital expenditures.
- 3. View Results in Real-Time: The DCF model automatically computes intrinsic value and NPV.
- 4. Explore Scenarios: Evaluate multiple forecasts to investigate various valuation outcomes.
- 5. Use with Assurance: Present professional valuation insights to reinforce your decisions.
Why Opt for Jiangxi Firstar Panel Technology Co., Ltd. (300256SZ)?
- Time-Saving: Skip the hassle of building a model from the ground up – we provide a ready-to-use solution.
- Enhanced Precision: Our reliable financial data and calculations minimize valuation errors.
- Completely Adjustable: Customize the model to align with your unique assumptions and forecasts.
- Easy to Understand: Intuitive charts and outputs facilitate straightforward analysis of results.
- Preferred by Professionals: Crafted for experts who prioritize both accuracy and ease of use.
Who Can Benefit from This Product?
- Institutional Investors: Develop comprehensive and trustworthy valuation models for in-depth portfolio assessments.
- Finance Departments: Examine various valuation scenarios to inform corporate strategy and decision-making.
- Financial Consultants and Advisors: Deliver precise valuation analyses for clients interested in Jiangxi Firstar Panel Technology Co., Ltd. (300256SZ).
- Students and Instructors: Utilize real-time data to enhance understanding in financial modeling exercises.
- Industry Analysts: Gain insights into how companies like Jiangxi Firstar Panel Technology are valued within the industry.
Contents of the Template
- Pre-Filled DCF Model: Financial data for Jiangxi Firstar Panel Technology Co., Ltd. (300256SZ) ready for instant application.
- WACC Calculator: Comprehensive calculations for the Weighted Average Cost of Capital.
- Financial Ratios: Assess Jiangxi Firstar's profitability, leverage, and operational efficiency.
- Editable Inputs: Modify assumptions such as growth rates, profit margins, and capital expenditures to tailor your analyses.
- Financial Statements: Access annual and quarterly reports for in-depth examination.
- Interactive Dashboard: Conveniently visualize essential 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.