|
Shenzhen S.C New Energy Technology Corporation (300724.SZ) DCF -Bewertung
CN | Industrials | Industrial - Machinery | 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
Shenzhen S.C New Energy Technology Corporation (300724.SZ) Bundle
Vereinfachen Sie die Bewertung der Shenzhen S.C New Energy Technology Corporation (300724SZ) mit diesem anpassbaren DCF -Taschenrechner! Mit der Real Shenzhen S.C New Energy Technology Corporation (300724SZ) Finanzdaten und einstellbaren Prognose -Inputs können Sie die Szenarien testen und Shenzhen s.C New Energy Technology Corporation (300724SZ) in Minuten faire Wert 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 | 2,527.2 | 4,044.2 | 5,047.2 | 6,005.0 | 8,733.4 | 11,991.9 | 16,466.2 | 22,609.9 | 31,045.8 | 42,629.3 |
| Revenue Growth, % | 0 | 60.03 | 24.8 | 18.98 | 45.43 | 37.31 | 37.31 | 37.31 | 37.31 | 37.31 |
| EBITDA | 447.8 | 634.8 | 871.7 | 1,230.7 | 1,957.5 | 2,244.7 | 3,082.2 | 4,232.2 | 5,811.3 | 7,979.6 |
| EBITDA, % | 17.72 | 15.7 | 17.27 | 20.49 | 22.41 | 18.72 | 18.72 | 18.72 | 18.72 | 18.72 |
| Depreciation | 17.9 | 32.5 | 42.1 | 55.8 | 89.1 | 103.0 | 141.4 | 194.1 | 266.6 | 366.0 |
| Depreciation, % | 0.70748 | 0.80273 | 0.83473 | 0.92845 | 1.02 | 0.85867 | 0.85867 | 0.85867 | 0.85867 | 0.85867 |
| EBIT | 429.9 | 602.3 | 829.5 | 1,175.0 | 1,868.4 | 2,141.7 | 2,940.8 | 4,038.1 | 5,544.7 | 7,613.5 |
| EBIT, % | 17.01 | 14.89 | 16.44 | 19.57 | 21.39 | 17.86 | 17.86 | 17.86 | 17.86 | 17.86 |
| Total Cash | 1,018.6 | 1,548.0 | 4,089.5 | 5,460.5 | 6,735.8 | 7,858.8 | 10,790.9 | 14,817.1 | 20,345.5 | 27,936.5 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 1,052.1 | 3,136.1 | 3,273.4 | 4,434.3 | 5,935.8 | 7,814.9 | 10,730.7 | 14,734.5 | 20,232.0 | 27,780.7 |
| Account Receivables, % | 41.63 | 77.54 | 64.86 | 73.84 | 67.97 | 65.17 | 65.17 | 65.17 | 65.17 | 65.17 |
| Inventories | 3,341.5 | 3,822.5 | 4,032.9 | 7,067.7 | 21,282.1 | 11,378.5 | 15,623.9 | 21,453.3 | 29,457.7 | 40,448.6 |
| Inventories, % | 132.23 | 94.52 | 79.9 | 117.7 | 243.69 | 94.88 | 94.88 | 94.88 | 94.88 | 94.88 |
| Accounts Payable | 475.1 | 2,065.8 | 2,250.3 | 4,570.1 | 10,691.8 | 6,968.9 | 9,569.0 | 13,139.3 | 18,041.7 | 24,773.2 |
| Accounts Payable, % | 18.8 | 51.08 | 44.58 | 76.1 | 122.42 | 58.11 | 58.11 | 58.11 | 58.11 | 58.11 |
| Capital Expenditure | -121.4 | -168.9 | -239.4 | -224.9 | -310.8 | -504.4 | -692.5 | -950.9 | -1,305.7 | -1,792.9 |
| Capital Expenditure, % | -4.8 | -4.18 | -4.74 | -3.75 | -3.56 | -4.21 | -4.21 | -4.21 | -4.21 | -4.21 |
| Tax Rate, % | 11.61 | 11.61 | 11.61 | 11.61 | 11.61 | 11.61 | 11.61 | 11.61 | 11.61 | 11.61 |
| EBITAT | 382.7 | 540.1 | 729.0 | 1,049.0 | 1,651.6 | 1,903.0 | 2,613.0 | 3,588.0 | 4,926.6 | 6,764.8 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -3,639.4 | -570.6 | 368.5 | -996.1 | -8,164.3 | 5,803.2 | -2,499.2 | -3,431.7 | -4,712.0 | -6,470.1 |
| WACC, % | 8.74 | 8.74 | 8.74 | 8.74 | 8.74 | 8.74 | 8.74 | 8.74 | 8.74 | 8.74 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -7,072.3 | |||||||||
| Long Term Growth Rate, % | 4.00 | |||||||||
| Free cash flow (T + 1) | -6,729 | |||||||||
| Terminal Value | -142,018 | |||||||||
| Present Terminal Value | -93,419 | |||||||||
| Enterprise Value | -100,491 | |||||||||
| Net Debt | -2,320 | |||||||||
| Equity Value | -98,172 | |||||||||
| Diluted Shares Outstanding, MM | 348 | |||||||||
| Equity Value Per Share | -281.85 |
What You Will Receive
- Genuine 300724 Financial Data: Pre-filled with Shenzhen S.C New Energy Technology Corporation’s historical and projected data for accurate analysis.
- Completely Customizable Template: Effortlessly adjust key inputs such as revenue growth, WACC, and EBITDA percentage.
- Instant Calculations: Observe the intrinsic value of 300724 update immediately as you make changes.
- Professional Valuation Tool: Tailored for investors, analysts, and consultants aiming for precise DCF results.
- User-Friendly Interface: Straightforward layout and clear guidance suitable for all skill levels.
Key Features
- 🔍 Real-Life (300724SZ) Financials: Pre-populated historical and forecasted data for Shenzhen S.C New Energy Technology Corporation.
- ✏️ Fully Customizable Inputs: Modify all essential parameters (highlighted cells) such as WACC, growth %, and tax rates.
- 📊 Professional DCF Valuation: Integrated formulas that compute the intrinsic value of (300724SZ) using the Discounted Cash Flow methodology.
- ⚡ Instant Results: Visualize the valuation of (300724SZ) immediately after adjustments are made.
- Scenario Analysis: Evaluate and contrast outcomes based on different financial assumptions side-by-side.
How It Works
- 1. Access the Template: Download and open the Excel file containing Shenzhen S.C New Energy Technology Corporation’s (300724SZ) preloaded data.
- 2. Modify Assumptions: Adjust key parameters such as growth rates, WACC, and capital expenditures as needed.
- 3. Instant Results: The DCF model calculates the intrinsic value and NPV in real-time based on your inputs.
- 4. Explore Scenarios: Evaluate various forecasts to understand different valuation results.
- 5. Present with Confidence: Share professional valuation insights to bolster your decision-making process.
Why Opt for This Calculator for Shenzhen S.C New Energy Technology Corporation (300724SZ)?
- Precision: Incorporates authentic financial data for unparalleled accuracy.
- Adaptability: Built to allow users to easily test and adjust inputs as needed.
- Efficiency: Eliminate the need to construct a DCF model from the ground up.
- High-Caliber: Crafted with the expertise and usability expectations of CFOs.
- Intuitive: Simple to navigate, suitable for users with varying levels of financial modeling skills.
Who Should Benefit from This Product?
- Investors: Accurately assess the fair value of Shenzhen S.C New Energy Technology Corporation (300724SZ) before making investment choices.
- CFOs: Utilize a top-tier DCF model for thorough financial reporting and analysis.
- Consultants: Effortlessly customize the template for client valuation reports.
- Entrepreneurs: Acquire valuable insights into financial modeling techniques used by leading companies.
- Educators: Employ this as a teaching resource to illustrate valuation methods.
Overview of the Template Components
- Pre-Filled Data: Features Shenzhen S.C New Energy Technology Corporation's (300724SZ) historical financial information and projections.
- Discounted Cash Flow Model: An editable DCF valuation model equipped with automatic calculation functionalities.
- Weighted Average Cost of Capital (WACC): A specialized sheet for computing WACC based on user-defined inputs.
- Key Financial Ratios: Evaluate Shenzhen S.C’s profitability, operational efficiency, and financial leverage.
- Customizable Inputs: Easily modify revenue growth rates, profit margins, and tax assumptions.
- Intuitive Dashboard: Visual representations including charts and tables that summarize 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.