|
Wingtech Technology Co., Ltd (600745.SS) DCF -Bewertung
CN | Technology | Communication Equipment | SHH
|
- ✓ 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
Wingtech Technology Co.,Ltd (600745.SS) Bundle
Vereinfachen Sie die Bewertung der Wingtech Technology Co., Ltd (600745SS) mit diesem anpassbaren DCF -Taschenrechner! Mit Real Wingtech Technology Co., Ltd (600745SS) Finanzdaten und einstellbaren Prognoseeingaben können Sie die Szenarien testen und Wingtech Technology Co., Ltd. (600745S) 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 | 41,578.2 | 51,706.6 | 52,728.6 | 58,078.7 | 61,212.8 | 67,800.4 | 75,096.9 | 83,178.6 | 92,130.1 | 102,044.9 |
| Revenue Growth, % | 0 | 24.36 | 1.98 | 10.15 | 5.4 | 10.76 | 10.76 | 10.76 | 10.76 | 10.76 |
| EBITDA | 2,469.7 | 4,759.2 | 5,511.3 | 5,620.5 | 5,522.2 | 6,006.4 | 6,652.8 | 7,368.8 | 8,161.8 | 9,040.2 |
| EBITDA, % | 5.94 | 9.2 | 10.45 | 9.68 | 9.02 | 8.86 | 8.86 | 8.86 | 8.86 | 8.86 |
| Depreciation | 650.9 | 1,629.0 | 1,960.5 | 2,714.2 | 2,765.4 | 2,390.0 | 2,647.2 | 2,932.1 | 3,247.6 | 3,597.1 |
| Depreciation, % | 1.57 | 3.15 | 3.72 | 4.67 | 4.52 | 3.53 | 3.53 | 3.53 | 3.53 | 3.53 |
| EBIT | 1,818.8 | 3,130.1 | 3,550.7 | 2,906.2 | 2,756.9 | 3,616.5 | 4,005.6 | 4,436.7 | 4,914.2 | 5,443.0 |
| EBIT, % | 4.37 | 6.05 | 6.73 | 5 | 4.5 | 5.33 | 5.33 | 5.33 | 5.33 | 5.33 |
| Total Cash | 9,213.7 | 10,079.4 | 13,195.3 | 9,535.9 | 7,353.6 | 12,897.1 | 14,285.0 | 15,822.3 | 17,525.1 | 19,411.1 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 15,245.7 | 7,122.7 | 9,304.8 | 8,279.6 | 9,109.2 | 13,184.0 | 14,602.8 | 16,174.3 | 17,914.9 | 19,842.9 |
| Account Receivables, % | 36.67 | 13.78 | 17.65 | 14.26 | 14.88 | 19.45 | 19.45 | 19.45 | 19.45 | 19.45 |
| Inventories | 5,677.8 | 6,133.9 | 6,298.9 | 10,132.2 | 10,596.4 | 9,793.2 | 10,847.1 | 12,014.4 | 13,307.4 | 14,739.5 |
| Inventories, % | 13.66 | 11.86 | 11.95 | 17.45 | 17.31 | 14.44 | 14.44 | 14.44 | 14.44 | 14.44 |
| Accounts Payable | 17,413.9 | 17,381.0 | 15,381.4 | 14,036.8 | 14,761.7 | 20,740.4 | 22,972.4 | 25,444.6 | 28,182.9 | 31,215.9 |
| Accounts Payable, % | 41.88 | 33.61 | 29.17 | 24.17 | 24.12 | 30.59 | 30.59 | 30.59 | 30.59 | 30.59 |
| Capital Expenditure | -965.4 | -2,222.2 | -5,091.7 | -6,927.4 | -4,892.5 | -4,908.2 | -5,436.4 | -6,021.5 | -6,669.5 | -7,387.3 |
| Capital Expenditure, % | -2.32 | -4.3 | -9.66 | -11.93 | -7.99 | -7.24 | -7.24 | -7.24 | -7.24 | -7.24 |
| Tax Rate, % | 40.35 | 40.35 | 40.35 | 40.35 | 40.35 | 40.35 | 40.35 | 40.35 | 40.35 | 40.35 |
| EBITAT | 1,547.8 | 2,851.3 | 3,119.6 | 2,011.3 | 1,644.5 | 2,841.8 | 3,147.6 | 3,486.4 | 3,861.6 | 4,277.1 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -2,276.2 | 9,892.0 | -4,358.3 | -6,354.6 | -1,051.6 | 3,030.7 | 117.7 | 130.3 | 144.4 | 159.9 |
| WACC, % | 6.79 | 6.86 | 6.82 | 6.58 | 6.46 | 6.7 | 6.7 | 6.7 | 6.7 | 6.7 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 3,277.9 | |||||||||
| Long Term Growth Rate, % | 3.00 | |||||||||
| Free cash flow (T + 1) | 165 | |||||||||
| Terminal Value | 4,446 | |||||||||
| Present Terminal Value | 3,214 | |||||||||
| Enterprise Value | 6,492 | |||||||||
| Net Debt | 11,735 | |||||||||
| Equity Value | -5,242 | |||||||||
| Diluted Shares Outstanding, MM | 1,243 | |||||||||
| Equity Value Per Share | -4.22 |
What You Will Receive
- Adjustable Forecast Parameters: Seamlessly modify key assumptions (growth %, margins, WACC) to generate various scenarios.
- Industry-Specific Data: Wingtech Technology’s financial information pre-loaded to facilitate your analysis.
- Automated DCF Results: The template computes Net Present Value (NPV) and intrinsic value for you automatically.
- Tailored and Professional: A refined Excel model that accommodates your valuation requirements.
- Designed for Analysts and Investors: Perfect for evaluating projections, validating strategies, and optimizing your time.
Key Features
- Comprehensive DCF Calculator: Features detailed unlevered and levered DCF valuation models tailored for Wingtech Technology Co.,Ltd (600745SS).
- WACC Calculator: Comes with a pre-configured Weighted Average Cost of Capital sheet, complete with adjustable inputs.
- Customizable Forecast Assumptions: Easily adjust growth rates, capital expenditures, and discount rates as needed.
- Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios specific to Wingtech Technology Co.,Ltd (600745SS).
- Interactive Dashboard and Charts: Visual representations of key valuation metrics facilitate straightforward analysis.
How It Functions
- Download: Obtain the ready-made Excel file containing Wingtech Technology Co., Ltd's (600745SS) financial data.
- Customize: Modify forecasts, including revenue growth, EBITDA %, and WACC as needed.
- Update Automatically: The intrinsic value and NPV calculations refresh in real-time.
- Test Scenarios: Develop various projections and instantly compare the results.
- Make Decisions: Utilize the valuation outcomes to inform your investment approach.
Why Choose This Calculator for Wingtech Technology Co., Ltd (600745SS)?
- Designed for Experts: A sophisticated tool tailored for analysts, CFOs, and consultants.
- Accurate Data: Wingtech’s historical and projected financials are preloaded for precise calculations.
- Flexible Forecasting: Effortlessly test various scenarios and assumptions.
- Detailed Results: Automatically computes intrinsic value, NPV, and other essential metrics.
- User-Friendly: Step-by-step guidance simplifies the entire process.
Who Should Consider Wingtech Technology Co., Ltd (600745SS)?
- Investors: Empower your investment choices with a reliable valuation tool tailored for technology firms.
- Financial Analysts: Enhance efficiency with a customizable DCF model designed for quick analysis.
- Consultants: Easily modify the template for impactful client presentations and reports.
- Tech Enthusiasts: Expand your knowledge of valuation strategies by exploring practical case studies.
- Educators and Students: Leverage this resource as a hands-on educational tool in technology finance courses.
Contents of the Template
- Pre-Filled Data: Contains historical financials and forecasts for Wingtech Technology Co.,Ltd (600745SS).
- Discounted Cash Flow Model: An editable DCF valuation model with automated calculations for ease of use.
- Weighted Average Cost of Capital (WACC): A dedicated worksheet for WACC calculation based on user-defined inputs.
- Key Financial Ratios: Assess Wingtech’s profitability, efficiency, and leverage metrics.
- Customizable Inputs: Easily modify assumptions such as revenue growth, profit margins, and tax rates.
- Clear Dashboard: Visual summaries of key valuation results presented through charts and tables.
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.