|
Zhuzhou Times New Material Technology Co., Ltd. (600458.SS) DCF -Bewertung |
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
Zhuzhou Times New Material Technology Co., Ltd. (600458.SS) Bundle
Erhalten Sie die Bewertungsanalyse für Ihre Zhuzhou Times New Material Technology Co., Ltd. (600458S) mit unserem ausgefeilten DCF -Taschenrechner! Diese Excel-Vorlage mit aktuellen Daten (600458S) ausgestattet und ermöglicht es Ihnen, Vorhersagen und Annahmen für eine genaue Berechnung der intrinsischen Wert von Zhuzhou Times New Material Technology Co., Ltd., anzupassen.
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 | 11,245.6 | 15,080.1 | 14,050.6 | 15,034.9 | 17,537.9 | 19,770.6 | 22,287.6 | 25,125.0 | 28,323.7 | 31,929.6 |
| Revenue Growth, % | 0 | 34.1 | -6.83 | 7.01 | 16.65 | 12.73 | 12.73 | 12.73 | 12.73 | 12.73 |
| EBITDA | 944.3 | 1,029.1 | 940.5 | 952.6 | 1,101.8 | 1,365.5 | 1,539.3 | 1,735.3 | 1,956.2 | 2,205.3 |
| EBITDA, % | 8.4 | 6.82 | 6.69 | 6.34 | 6.28 | 6.91 | 6.91 | 6.91 | 6.91 | 6.91 |
| Depreciation | 533.9 | 574.5 | 580.2 | 578.6 | 632.5 | 796.4 | 897.8 | 1,012.1 | 1,140.9 | 1,286.2 |
| Depreciation, % | 4.75 | 3.81 | 4.13 | 3.85 | 3.61 | 4.03 | 4.03 | 4.03 | 4.03 | 4.03 |
| EBIT | 410.4 | 454.6 | 360.3 | 374.1 | 469.4 | 569.1 | 641.5 | 723.2 | 815.3 | 919.1 |
| EBIT, % | 3.65 | 3.01 | 2.56 | 2.49 | 2.68 | 2.88 | 2.88 | 2.88 | 2.88 | 2.88 |
| Total Cash | 2,508.1 | 2,616.9 | 2,359.9 | 2,082.6 | 2,222.1 | 3,280.9 | 3,698.6 | 4,169.5 | 4,700.3 | 5,298.7 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 4,370.0 | 4,274.8 | 5,611.9 | 5,399.1 | 5,559.1 | 6,910.0 | 7,789.8 | 8,781.5 | 9,899.4 | 11,159.7 |
| Account Receivables, % | 38.86 | 28.35 | 39.94 | 35.91 | 31.7 | 34.95 | 34.95 | 34.95 | 34.95 | 34.95 |
| Inventories | 1,834.1 | 2,917.9 | 2,875.7 | 2,611.5 | 2,596.1 | 3,491.4 | 3,935.9 | 4,437.0 | 5,001.9 | 5,638.6 |
| Inventories, % | 16.31 | 19.35 | 20.47 | 17.37 | 14.8 | 17.66 | 17.66 | 17.66 | 17.66 | 17.66 |
| Accounts Payable | 4,340.1 | 5,856.4 | 6,543.5 | 5,979.8 | 6,129.6 | 7,857.8 | 8,858.1 | 9,985.8 | 11,257.1 | 12,690.3 |
| Accounts Payable, % | 38.59 | 38.84 | 46.57 | 39.77 | 34.95 | 39.74 | 39.74 | 39.74 | 39.74 | 39.74 |
| Capital Expenditure | -466.6 | -376.1 | -341.3 | -414.3 | -554.7 | -592.8 | -668.2 | -753.3 | -849.2 | -957.3 |
| Capital Expenditure, % | -4.15 | -2.49 | -2.43 | -2.76 | -3.16 | -3 | -3 | -3 | -3 | -3 |
| Tax Rate, % | 3.26 | 3.26 | 3.26 | 3.26 | 3.26 | 3.26 | 3.26 | 3.26 | 3.26 | 3.26 |
| EBITAT | 60.5 | 377.1 | 237.7 | 329.5 | 454.1 | 396.7 | 447.1 | 504.1 | 568.2 | 640.6 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -1,736.2 | 1,103.2 | -131.1 | 407.0 | 537.0 | 82.2 | 352.9 | 397.8 | 448.5 | 505.6 |
| WACC, % | 6.33 | 6.98 | 6.82 | 7.03 | 7.12 | 6.86 | 6.86 | 6.86 | 6.86 | 6.86 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 1,418.9 | |||||||||
| Long Term Growth Rate, % | 3.50 | |||||||||
| Free cash flow (T + 1) | 523 | |||||||||
| Terminal Value | 15,589 | |||||||||
| Present Terminal Value | 11,189 | |||||||||
| Enterprise Value | 12,608 | |||||||||
| Net Debt | 110 | |||||||||
| Equity Value | 12,499 | |||||||||
| Diluted Shares Outstanding, MM | 804 | |||||||||
| Equity Value Per Share | 15.54 |
Benefits You Will Receive
- Comprehensive Financial Model: Access to Zhuzhou Times New Material Technology Co., Ltd.'s (600458SS) actual data for accurate DCF valuation.
- Complete Forecast Flexibility: Modify revenue growth rates, profit margins, WACC, and other crucial metrics at your convenience.
- Real-Time Calculations: Enjoy automatic updates that display results immediately as you make adjustments.
- Professional-Grade Template: An expertly crafted Excel file, perfect for investor presentations and valuation analysis.
- Adaptable and Repeatable: Designed for versatility, allowing you to utilize it multiple times for in-depth forecasting.
Core Highlights
- Authentic Financial Data: Gain access to reliable historical figures and future forecasts for Zhuzhou Times New Material Technology Co., Ltd. (600458SS).
- Tailorable Forecast Parameters: Modify highlighted cells for metrics such as WACC, growth rates, and profit margins.
- Real-Time Calculations: Enjoy automatic updates for DCF, Net Present Value (NPV), and cash flow assessments.
- Insightful Dashboard: Intuitive charts and summaries to help you visualize your valuation outcomes.
- Designed for All Skill Levels: An easy-to-navigate layout created for investors, CFOs, and consultants alike.
How It Functions
- Step 1: Download the Excel spreadsheet.
- Step 2: Review the pre-filled data for Zhuzhou Times New Material Technology Co., Ltd. (600458SS), including both historical and projected figures.
- Step 3: Modify the key assumptions (highlighted cells) according to your insights.
- Step 4: Observe the automatic recalculations of Zhuzhou's intrinsic value.
- Step 5: Utilize the results for your investment strategies or reporting needs.
Why Choose This Calculator for Zhuzhou Times New Material Technology Co., Ltd. (600458SS)?
- User-Friendly Interface: Tailored for both novice users and seasoned professionals.
- Customizable Inputs: Easily adjust parameters to suit your financial analysis needs.
- Real-Time Valuation Updates: Instantly observe changes in Zhuzhou Times New Material's valuation as you modify inputs.
- Pre-Loaded Financial Data: Comes with Zhuzhou Times New Material's actual financial metrics for swift evaluations.
- Preferred by Experts: Widely utilized by investors and analysts for making well-informed decisions.
Who Can Benefit from This Product?
- Investors: Evaluate Zhuzhou Times New Material Technology Co., Ltd.'s valuation before making stock trades (600458SS).
- CFOs and Financial Analysts: Enhance valuation processes and analyze financial forecasts.
- Startup Founders: Understand the valuation methods used for established companies like Zhuzhou Times New Material Technology (600458SS).
- Consultants: Prepare detailed valuation reports for your clients.
- Students and Educators: Utilize real data to practice and teach valuation strategies.
Contents of the Template
- Comprehensive DCF Model: Editable template featuring thorough valuation calculations.
- Real-World Data: Financials for Zhuzhou Times New Material Technology Co., Ltd. (600458SS) are preloaded for your analysis.
- Customizable Parameters: Modify WACC, growth rates, and tax assumptions to explore different scenarios.
- Financial Statements: Detailed annual and quarterly breakdowns offer deeper insights.
- Key Ratios: Integrated analysis for profitability, efficiency, and leverage metrics.
- Dashboard with Visual Outputs: Charts and tables provide clear and actionable results.
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.