|
Huizhou Speed Wireless Technology Co., Ltd. (300322.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
Huizhou Speed Wireless Technology Co.,Ltd. (300322.SZ) Bundle
Vereinfachen Sie Huizhou Speed Wireless Technology Co., Ltd. Bewertung mit diesem anpassbaren DCF -Taschenrechner! Mit Real Huizhou Speed Wireless Technology Co., Ltd. Financials und einstellbaren Prognoseeingaben können Sie Szenarien testen und Huizhou Speed Wireless Technology Co., Ltd. in Minuten aufdecken.
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 | 1,749.5 | 1,845.9 | 1,961.5 | 1,545.7 | 1,652.8 | 1,642.4 | 1,632.2 | 1,622.0 | 1,611.8 | 1,601.8 |
| Revenue Growth, % | 0 | 5.51 | 6.26 | -21.2 | 6.92 | -0.62491 | -0.62491 | -0.62491 | -0.62491 | -0.62491 |
| EBITDA | 199.0 | 114.6 | 150.1 | 3.1 | -85.2 | 66.6 | 66.2 | 65.8 | 65.4 | 65.0 |
| EBITDA, % | 11.37 | 6.21 | 7.65 | 0.19966 | -5.15 | 4.06 | 4.06 | 4.06 | 4.06 | 4.06 |
| Depreciation | 69.8 | 62.7 | 81.3 | 87.5 | 100.7 | 76.5 | 76.0 | 75.5 | 75.0 | 74.6 |
| Depreciation, % | 3.99 | 3.4 | 4.14 | 5.66 | 6.09 | 4.66 | 4.66 | 4.66 | 4.66 | 4.66 |
| EBIT | 129.2 | 51.9 | 68.9 | -84.4 | -185.8 | -9.8 | -9.8 | -9.7 | -9.7 | -9.6 |
| EBIT, % | 7.38 | 2.81 | 3.51 | -5.46 | -11.24 | -0.59931 | -0.59931 | -0.59931 | -0.59931 | -0.59931 |
| Total Cash | 189.1 | 922.7 | 606.4 | 627.6 | 454.5 | 525.0 | 521.7 | 518.4 | 515.2 | 512.0 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 638.3 | 760.6 | 727.5 | 772.5 | 759.1 | 692.1 | 687.7 | 683.5 | 679.2 | 674.9 |
| Account Receivables, % | 36.49 | 41.21 | 37.09 | 49.97 | 45.93 | 42.14 | 42.14 | 42.14 | 42.14 | 42.14 |
| Inventories | 250.8 | 393.4 | 396.8 | 313.3 | 277.1 | 305.2 | 303.3 | 301.4 | 299.5 | 297.6 |
| Inventories, % | 14.33 | 21.31 | 20.23 | 20.27 | 16.76 | 18.58 | 18.58 | 18.58 | 18.58 | 18.58 |
| Accounts Payable | 587.3 | 757.5 | 517.2 | 518.7 | 451.6 | 531.7 | 528.3 | 525.0 | 521.8 | 518.5 |
| Accounts Payable, % | 33.57 | 41.03 | 26.37 | 33.56 | 27.33 | 32.37 | 32.37 | 32.37 | 32.37 | 32.37 |
| Capital Expenditure | -97.6 | -237.1 | -229.6 | -171.2 | -234.4 | -181.9 | -180.8 | -179.7 | -178.6 | -177.4 |
| Capital Expenditure, % | -5.58 | -12.84 | -11.71 | -11.08 | -14.18 | -11.08 | -11.08 | -11.08 | -11.08 | -11.08 |
| Tax Rate, % | 14.2 | 14.2 | 14.2 | 14.2 | 14.2 | 14.2 | 14.2 | 14.2 | 14.2 | 14.2 |
| EBITAT | 123.0 | 42.1 | 72.7 | -61.4 | -159.4 | -8.6 | -8.5 | -8.5 | -8.4 | -8.3 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -206.6 | -227.0 | -286.2 | -105.1 | -310.7 | 4.9 | -110.4 | -109.7 | -109.0 | -108.4 |
| WACC, % | 5.17 | 5.1 | 5.2 | 5.05 | 5.12 | 5.13 | 5.13 | 5.13 | 5.13 | 5.13 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -363.3 | |||||||||
| Long Term Growth Rate, % | 4.00 | |||||||||
| Free cash flow (T + 1) | -113 | |||||||||
| Terminal Value | -9,987 | |||||||||
| Present Terminal Value | -7,778 | |||||||||
| Enterprise Value | -8,141 | |||||||||
| Net Debt | 623 | |||||||||
| Equity Value | -8,764 | |||||||||
| Diluted Shares Outstanding, MM | 463 | |||||||||
| Equity Value Per Share | -18.92 |
What You Will Receive
- Pre-Populated Financial Model: Utilizing Huizhou Speed Wireless Technology Co., Ltd.'s actual data for accurate DCF valuations.
- Comprehensive Forecast Control: Modify revenue growth rates, profit margins, WACC, and other essential metrics.
- Real-Time Calculations: Immediate updates allow you to view results dynamically as you adjust parameters.
- Professional-Grade Template: A polished Excel document crafted for high-quality valuation purposes.
- Flexible and Reusable: Designed for adaptability, allowing for repeated use in detailed forecasting.
Key Features
- Accurate Financial Data for Huizhou Speed Wireless: Gain access to reliable pre-loaded historical figures and future forecasts for (300322SZ).
- Customizable Projections: Modify highlighted cells for WACC, growth rates, and profit margins to suit your analysis.
- Real-Time Calculations: Benefit from automatic updates for DCF, Net Present Value (NPV), and cash flow metrics.
- User-Friendly Dashboard: Clear charts and summaries to effortlessly interpret your valuation outcomes.
- Designed for All Skill Levels: An intuitive framework tailored for investors, CFOs, and consultants alike.
How It Operates
- Download the Template: Gain immediate access to the Excel-based Huizhou Speed Wireless DCF Calculator.
- Input Your Assumptions: Modify the yellow-highlighted cells for growth rates, WACC, margins, and additional factors.
- Instant Calculations: The model automatically recalculates the intrinsic value of Huizhou Speed Wireless (<300322SZ>).
- Test Scenarios: Explore various assumptions to assess potential changes in valuation.
- Analyze and Decide: Utilize the outcomes to inform your investment strategy or financial assessment.
Why Choose This Calculator for Huizhou Speed Wireless Technology Co.,Ltd. (300322SZ)?
- User-Friendly Interface: Perfectly suited for both novices and seasoned professionals.
- Customizable Inputs: Effortlessly adjust parameters to tailor your analysis.
- Real-Time Feedback: Witness immediate updates to Huizhou Speed's valuation as you modify inputs.
- Pre-Loaded Data: Comes equipped with Huizhou Speed's latest financial information for swift evaluations.
- Endorsed by Experts: A reliable tool for investors and analysts seeking well-informed insights.
Who Should Utilize This Product?
- Individual Investors: Make educated decisions regarding the purchase or sale of Huizhou Speed Wireless Technology Co., Ltd. (300322SZ) stock.
- Financial Analysts: Enhance valuation practices with accessible and comprehensive financial models.
- Consultants: Provide clients with timely and precise valuation insights for Huizhou Speed Wireless Technology Co., Ltd. (300322SZ).
- Business Owners: Gain insights into how significant companies like Huizhou Speed Wireless Technology Co., Ltd. (300322SZ) are valued to inform your own business strategies.
- Finance Students: Acquire knowledge of valuation techniques through the analysis of real-world data and case studies.
Contents of the Template
- In-Depth DCF Model: Editable template featuring thorough valuation calculations.
- Real-World Financial Data: Huizhou Speed Wireless Technology Co., Ltd.'s (300322SZ) historical and projected financials preloaded for analysis.
- Customizable Inputs: Modify WACC, growth rates, and tax assumptions to explore various scenarios.
- Financial Statements: Comprehensive annual and quarterly breakdowns for enhanced insights.
- Key Financial Ratios: Integrated analysis for assessing profitability, efficiency, and leverage.
- Visualization Dashboard: Charts and tables providing clear, actionable insights.
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.