Fibocom Wireless Inc. (300638SZ) DCF Valuation

Fibocom Wireless Inc. (300638.sz) DCF -Bewertung

CN | Technology | Communication Equipment | SHZ
Fibocom Wireless Inc. (300638SZ) DCF Valuation

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

Fibocom Wireless Inc. (300638.SZ) Bundle

Get Full Bundle:
$25 $15
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7

TOTAL:

Unser [300638SZ] DCF-Taschenrechner, der für die Genauigkeit entwickelt wurde, ermöglicht es Ihnen, die Bewertung von Fibocom Wireless Inc. unter Verwendung realer Finanzdaten zu bewerten und vollständige Flexibilität zu bieten, um alle wesentlichen Parameter für erweiterte Projektionen zu ändern.


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 2,743.6 4,109.3 5,646.4 7,715.8 8,188.9 10,849.5 14,374.7 19,045.2 25,233.2 33,431.8
Revenue Growth, % 0 49.78 37.41 36.65 6.13 32.49 32.49 32.49 32.49 32.49
EBITDA 335.2 462.2 475.4 813.6 832.5 1,141.3 1,512.1 2,003.3 2,654.3 3,516.7
EBITDA, % 12.22 11.25 8.42 10.55 10.17 10.52 10.52 10.52 10.52 10.52
Depreciation 24.0 68.2 114.1 191.1 119.2 184.2 244.1 323.4 428.5 567.7
Depreciation, % 0.87583 1.66 2.02 2.48 1.46 1.7 1.7 1.7 1.7 1.7
EBIT 311.1 394.0 361.3 622.5 713.3 957.0 1,268.0 1,679.9 2,225.8 2,949.0
EBIT, % 11.34 9.59 6.4 8.07 8.71 8.82 8.82 8.82 8.82 8.82
Total Cash 740.3 482.4 863.8 1,025.2 1,493.3 1,856.2 2,459.4 3,258.4 4,317.2 5,719.9
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 685.8 .0 2,457.0 2,350.3 2,908.2
Account Receivables, % 25 0 43.51 30.46 35.51
Inventories 513.5 807.0 1,096.6 1,285.6 979.7 1,874.8 2,484.0 3,291.1 4,360.4 5,777.2
Inventories, % 18.72 19.64 19.42 16.66 11.96 17.28 17.28 17.28 17.28 17.28
Accounts Payable 766.6 581.9 1,877.7 1,938.0 2,026.2 2,717.1 3,599.9 4,769.6 6,319.3 8,372.5
Accounts Payable, % 27.94 14.16 33.25 25.12 24.74 25.04 25.04 25.04 25.04 25.04
Capital Expenditure -195.8 -196.7 -172.6 -155.6 -124.1 -401.7 -532.2 -705.1 -934.2 -1,237.8
Capital Expenditure, % -7.14 -4.79 -3.06 -2.02 -1.52 -3.7 -3.7 -3.7 -3.7 -3.7
Tax Rate, % 0.37585 0.37585 0.37585 0.37585 0.37585 0.37585 0.37585 0.37585 0.37585 0.37585
EBITAT 288.1 382.7 371.1 563.0 710.6 918.4 1,216.7 1,612.1 2,135.9 2,829.8
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -316.3 461.8 -1,138.2 576.6 542.0 486.7 254.1 336.7 446.1 591.0
WACC, % 6.86 6.87 6.88 6.86 6.88 6.87 6.87 6.87 6.87 6.87
PV UFCF
SUM PV UFCF 1,719.8
Long Term Growth Rate, % 3.50
Free cash flow (T + 1) 612
Terminal Value 18,159
Present Terminal Value 13,027
Enterprise Value 14,747
Net Debt -247
Equity Value 14,994
Diluted Shares Outstanding, MM 768
Equity Value Per Share 19.53

Benefits You Will Receive

  • Adjustable Forecast Inputs: Effortlessly modify key assumptions (growth %, margins, WACC) to develop various scenarios.
  • Relevant Financial Data: Fibocom Wireless Inc.’s (300638SZ) financial information pre-loaded to accelerate your analysis.
  • Instant DCF Calculations: The template computes Net Present Value (NPV) and intrinsic value automatically.
  • Customizable and Professional Design: A sleek Excel model tailored to suit your valuation requirements.
  • Designed for Analysts and Investors: Perfect for evaluating projections, confirming strategies, and enhancing efficiency.

Key Features

  • Real-Time Fibocom Data: Comes with comprehensive historical financials and future projections for Fibocom Wireless Inc. (300638SZ).
  • Customizable Assumptions: Modify revenue growth rates, profit margins, WACC, tax implications, and capital expenditure plans.
  • Adaptive Valuation Framework: Automatically recalculates Net Present Value (NPV) and intrinsic value based on user inputs.
  • Scenario Analysis: Develop various forecasting scenarios to evaluate different valuation results.
  • Intuitive User Interface: Designed for ease of use, catering to both seasoned professionals and newcomers.

How It Works

  1. Step 1: Download the Excel file.
  2. Step 2: Examine the pre-filled financial data and forecasts for Fibocom Wireless Inc. (300638SZ).
  3. Step 3: Adjust key inputs such as revenue growth, WACC, and tax rates (highlighted cells).
  4. Step 4: Observe the DCF model update in real time as you modify your assumptions.
  5. Step 5: Review the outputs and leverage the findings for your investment strategies.

Why Choose This Calculator for Fibocom Wireless Inc. (300638SZ)?

  • Precise Data: Use real Fibocom financials for dependable valuation outcomes.
  • Fully Customizable: Modify key inputs such as growth rates, WACC, and tax rates to align with your forecasts.
  • Efficiency Boost: Built-in calculations save you from starting from scratch.
  • Professional-Quality Tool: Tailored for investors, analysts, and consultants alike.
  • Easy to Use: User-friendly design and clear, step-by-step guidance make it accessible for everyone.

Who Should Consider This Product?

  • Institutional Investors: Develop comprehensive and trustworthy valuation models for investment analysis related to Fibocom Wireless Inc. (300638SZ).
  • Corporate Finance Departments: Evaluate valuation scenarios to inform strategic decisions within their organizations.
  • Consultants and Financial Advisors: Deliver precise valuation insights for clients interested in Fibocom Wireless Inc. (300638SZ).
  • Students and Teachers: Leverage real-world data to enhance learning and application of financial modeling techniques.
  • Technology Analysts: Gain insights into the market valuation of tech companies like Fibocom Wireless Inc. (300638SZ).

Contents of the Template

  • Pre-Filled Data: Contains Fibocom Wireless Inc.'s historical financials and projections.
  • Discounted Cash Flow Model: An editable DCF valuation model featuring automatic calculations.
  • Weighted Average Cost of Capital (WACC): A dedicated worksheet for computing WACC using custom inputs.
  • Key Financial Ratios: Evaluate Fibocom Wireless Inc.'s profitability, efficiency, and financial leverage.
  • Customizable Inputs: Easily modify assumptions for revenue growth, margins, and tax rates.
  • User-Friendly Dashboard: Visual representations and tables summarizing essential valuation metrics.


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.

Es wurden keine passenden Produkte gefunden.