|
Cofco Engineering & Technology Co., Ltd. (301058.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
COFCO Engineering & Technology Co., Ltd. (301058.SZ) Bundle
Streamline Cofco Engineering & Technologie Co., Ltd. (301058SZ) Bewertung mit diesem anpassbaren DCF -Taschenrechner! Nutzung der tatsächlichen CoFCO -Technik & Technologie Co., Ltd. (301058SZ) Finanzdaten und einstellbare Prognoseeingaben können verschiedene Szenarien untersuchen und den beizulegenden Zeitwert von CoFCO Engineering bestimmen & Technology Co., Ltd. (301058SZ) in nur wenigen Minuten.
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 | 1,946.7 | 2,041.0 | 2,169.6 | 2,698.1 | 2,414.5 | 2,565.3 | 2,725.6 | 2,896.0 | 3,076.9 | 3,269.2 |
| Revenue Growth, % | 0 | 4.85 | 6.3 | 24.36 | -10.51 | 6.25 | 6.25 | 6.25 | 6.25 | 6.25 |
| EBITDA | 112.5 | 226.1 | 236.3 | 260.1 | 311.2 | 257.9 | 274.1 | 291.2 | 309.4 | 328.7 |
| EBITDA, % | 5.78 | 11.08 | 10.89 | 9.64 | 12.89 | 10.05 | 10.05 | 10.05 | 10.05 | 10.05 |
| Depreciation | 10.5 | 34.1 | 37.3 | 51.1 | 52.4 | 41.0 | 43.6 | 46.3 | 49.2 | 52.3 |
| Depreciation, % | 0.54042 | 1.67 | 1.72 | 1.89 | 2.17 | 1.6 | 1.6 | 1.6 | 1.6 | 1.6 |
| EBIT | 102.0 | 192.0 | 199.0 | 209.0 | 258.8 | 216.9 | 230.5 | 244.9 | 260.2 | 276.4 |
| EBIT, % | 5.24 | 9.41 | 9.17 | 7.74 | 10.72 | 8.46 | 8.46 | 8.46 | 8.46 | 8.46 |
| Total Cash | 919.0 | 1,070.2 | 1,599.4 | 1,450.4 | 1,740.5 | 1,535.1 | 1,631.0 | 1,732.9 | 1,841.2 | 1,956.3 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 464.1 | 730.7 | 789.4 | 1,049.8 | 1,111.5 | 928.5 | 986.5 | 1,048.2 | 1,113.7 | 1,183.3 |
| Account Receivables, % | 23.84 | 35.8 | 36.39 | 38.91 | 46.04 | 36.19 | 36.19 | 36.19 | 36.19 | 36.19 |
| Inventories | 393.3 | 314.3 | 517.9 | 464.1 | 496.4 | 498.9 | 530.1 | 563.2 | 598.4 | 635.8 |
| Inventories, % | 20.2 | 15.4 | 23.87 | 17.2 | 20.56 | 19.45 | 19.45 | 19.45 | 19.45 | 19.45 |
| Accounts Payable | 462.7 | 604.9 | 637.7 | 764.9 | 894.8 | 760.4 | 807.9 | 858.4 | 912.0 | 969.0 |
| Accounts Payable, % | 23.77 | 29.63 | 29.39 | 28.35 | 37.06 | 29.64 | 29.64 | 29.64 | 29.64 | 29.64 |
| Capital Expenditure | -26.6 | -34.6 | -55.3 | -48.3 | -20.6 | -42.3 | -45.0 | -47.8 | -50.8 | -54.0 |
| Capital Expenditure, % | -1.37 | -1.7 | -2.55 | -1.79 | -0.8523 | -1.65 | -1.65 | -1.65 | -1.65 | -1.65 |
| Tax Rate, % | 14.22 | 14.22 | 14.22 | 14.22 | 14.22 | 14.22 | 14.22 | 14.22 | 14.22 | 14.22 |
| EBITAT | 88.1 | 159.8 | 167.7 | 171.8 | 222.0 | 183.0 | 194.4 | 206.6 | 219.5 | 233.2 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -322.8 | 113.8 | -79.7 | 95.2 | 289.6 | 227.8 | 151.4 | 160.8 | 170.9 | 181.5 |
| WACC, % | 6.05 | 6.05 | 6.05 | 6.05 | 6.05 | 6.05 | 6.05 | 6.05 | 6.05 | 6.05 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 754.6 | |||||||||
| Long Term Growth Rate, % | 3.50 | |||||||||
| Free cash flow (T + 1) | 188 | |||||||||
| Terminal Value | 7,362 | |||||||||
| Present Terminal Value | 5,488 | |||||||||
| Enterprise Value | 6,242 | |||||||||
| Net Debt | -1,515 | |||||||||
| Equity Value | 7,757 | |||||||||
| Diluted Shares Outstanding, MM | 518 | |||||||||
| Equity Value Per Share | 14.97 |
What You Will Receive
- Authentic COFCO Data: Preloaded financial metrics – from revenue to EBIT – based on real and forecasted figures.
- Comprehensive Customization: Modify essential parameters (yellow cells) such as WACC, growth %, and tax rates.
- Immediate Valuation Feedback: Automatic recalculations to assess the effects of changes on COFCO’s fair value.
- Flexible Excel Template: Designed for easy modifications, scenario analysis, and in-depth projections.
- Efficient and Precise: Avoid starting models from scratch while ensuring accuracy and adaptability.
Key Features
- Verified COFCO Engineering Financial Data: Gain access to reliable historical data and forward-looking forecasts.
- Adjustable Forecast Parameters: Modify highlighted cells, including WACC, growth rates, and profit margins.
- Real-Time Calculations: Automatically refresh DCF, Net Present Value (NPV), and cash flow analyses.
- Interactive Dashboard: User-friendly graphs and summaries to better illustrate your valuation outcomes.
- Suitable for All Skill Levels: A straightforward, intuitive design tailored for investors, CFOs, and consultants.
How It Works
- Step 1: Download the ready-made Excel template that includes COFCO Engineering & Technology Co., Ltd. (301058SZ) 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 rates, profit margins).
- Step 4: Instantly see the updated results, including the intrinsic value of COFCO Engineering & Technology Co., Ltd. (301058SZ).
- Step 5: Use the resulting outputs to make well-informed investment decisions or create detailed reports.
Why Choose COFCO Engineering & Technology Co., Ltd. (301058SZ) Solutions?
- Streamline Your Process: No need to start from scratch – our tools are ready to implement.
- Enhance Precision: Dependable financial insights and calculations minimize valuation errors.
- Completely Adaptable: Modify the platform to align with your specific assumptions and forecasts.
- User-Friendly Insights: Intuitive charts and outputs facilitate easy data interpretation.
- Endorsed by Industry Leaders: Crafted for professionals who prioritize accuracy and efficiency.
Who Can Benefit from This Product?
- Industry Professionals: Develop comprehensive and accurate valuation models for assessing investments in COFCO Engineering & Technology Co., Ltd. (301058SZ).
- Corporate Finance Teams: Evaluate valuation scenarios to inform strategic decisions within the organization.
- Consultants and Advisors: Deliver precise valuation insights for clients interested in COFCO Engineering & Technology Co., Ltd. (301058SZ).
- Students and Educators: Leverage real data to enhance learning and practice in financial modeling.
- Technology Enthusiasts: Gain insights into how companies like COFCO Engineering & Technology Co., Ltd. (301058SZ) are appraised in the marketplace.
What the Template Contains
- Preloaded COFCO Data: Historical and projected financial data, including revenue, EBIT, and capital expenditures.
- DCF and WACC Models: Professional-quality sheets for calculating intrinsic value and Weighted Average Cost of Capital.
- Editable Inputs: Yellow-highlighted cells for modifying revenue growth, tax rates, and discount rates.
- Financial Statements: Detailed annual and quarterly financials for in-depth analysis.
- Key Ratios: Ratios related to profitability, leverage, and efficiency for performance evaluation.
- Dashboard and Charts: Visual representations of valuation outcomes and underlying assumptions.
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.