|
Jiangsu Suzhou Rural Commercial Bank Co., Ltd (603323.SS) DCF -Bewertung
CN | Financial Services | Banks - Regional | 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
Jiangsu Suzhou Rural Commercial Bank Co., Ltd (603323.SS) Bundle
Unser (603323S) DCF -Taschenrechner wurde für die Genauigkeit entwickelt und ermöglicht es Ihnen, die Bewertung der Jiangsu Suzhou Rural Commercial Bank Co., Ltd anhand der tatsächlichen 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 2019 |
AY2 2020 |
AY3 2021 |
AY4 2022 |
AY5 2023 |
FY1 2024 |
FY2 2025 |
FY3 2026 |
FY4 2027 |
FY5 2028 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3,518.2 | 3,738.9 | 3,833.9 | 4,030.3 | 3,249.8 | 3,205.7 | 3,162.1 | 3,119.2 | 3,076.9 | 3,035.1 |
| Revenue Growth, % | 0 | 6.27 | 2.54 | 5.12 | -19.37 | -1.36 | -1.36 | -1.36 | -1.36 | -1.36 |
| EBITDA | 1,025.2 | 1,124.9 | 1,304.2 | .0 | 2,035.3 | 999.3 | 985.8 | 972.4 | 959.2 | 946.2 |
| EBITDA, % | 29.14 | 30.09 | 34.02 | 0 | 62.63 | 31.17 | 31.17 | 31.17 | 31.17 | 31.17 |
| Depreciation | 151.1 | 173.1 | 191.9 | 206.9 | 226.9 | 167.0 | 164.7 | 162.5 | 160.3 | 158.1 |
| Depreciation, % | 4.29 | 4.63 | 5 | 5.13 | 6.98 | 5.21 | 5.21 | 5.21 | 5.21 | 5.21 |
| EBIT | 874.1 | 951.7 | 1,112.3 | -206.9 | 1,808.4 | 832.4 | 821.1 | 809.9 | 798.9 | 788.1 |
| EBIT, % | 24.85 | 25.45 | 29.01 | -5.13 | 55.65 | 25.97 | 25.97 | 25.97 | 25.97 | 25.97 |
| Total Cash | 18,379.3 | 14,291.4 | 14,304.8 | 15,568.7 | 3,805.5 | 3,205.7 | 3,162.1 | 3,119.2 | 3,076.9 | 3,035.1 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables, % | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Inventories | -26,858.4 | .0 | .0 | .0 | .0 | -641.1 | -632.4 | -623.8 | -615.4 | -607.0 |
| Inventories, % | -763.41 | 0 | 0 | 0 | 0 | -20 | -20 | -20 | -20 | -20 |
| Accounts Payable | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Accounts Payable, % | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Capital Expenditure | -298.1 | -267.1 | -227.9 | -208.8 | -190.7 | -209.1 | -206.2 | -203.4 | -200.7 | -198.0 |
| Capital Expenditure, % | -8.47 | -7.14 | -5.94 | -5.18 | -5.87 | -6.52 | -6.52 | -6.52 | -6.52 | -6.52 |
| Tax Rate, % | 8.86 | 8.86 | 8.86 | 8.86 | 8.86 | 8.86 | 8.86 | 8.86 | 8.86 | 8.86 |
| EBITAT | 795.0 | 840.4 | 1,024.2 | -181.6 | 1,648.1 | 749.5 | 739.3 | 729.3 | 719.4 | 709.6 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 27,506.4 | -26,112.0 | 988.1 | -183.5 | 1,684.3 | 1,348.5 | 689.1 | 679.7 | 670.5 | 661.4 |
| WACC, % | 10.56 | 10.3 | 10.68 | 10.25 | 10.58 | 10.48 | 10.48 | 10.48 | 10.48 | 10.48 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 3,141.5 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 675 | |||||||||
| Terminal Value | 7,960 | |||||||||
| Present Terminal Value | 4,837 | |||||||||
| Enterprise Value | 7,978 | |||||||||
| Net Debt | -17,404 | |||||||||
| Equity Value | 25,382 | |||||||||
| Diluted Shares Outstanding, MM | 2,059 | |||||||||
| Equity Value Per Share | 12.33 |
What You Will Receive
- Authentic JSRCB Data: Preloaded financial metrics – from revenue to EBIT – based on real and projected figures specific to Jiangsu Suzhou Rural Commercial Bank Co., Ltd (603323SS).
- Comprehensive Customization: Modify all essential parameters (yellow cells) such as WACC, growth %, and tax rates to suit your analysis.
- Immediate Valuation Adjustments: Automatic recalculations that allow you to assess the effects of changes on JSRCB's fair value in real-time.
- Flexible Excel Template: Designed for quick modifications, scenario analysis, and thorough forecasting.
- Efficient and Precise: Eliminate the need to build models from scratch while ensuring accuracy and adaptability.
Key Features
- Comprehensive DCF Calculator: Features in-depth unlevered and levered DCF valuation models.
- WACC Calculator: Comes with a pre-designed Weighted Average Cost of Capital sheet that allows for customizable inputs.
- Customizable Forecast Assumptions: Adjust growth rates, capital expenditures, and discount rates as needed.
- Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios specifically for Jiangsu Suzhou Rural Commercial Bank Co., Ltd (603323SS).
- Interactive Dashboard and Charts: Visual representations that summarize essential valuation metrics for straightforward analysis.
How It Operates
- 1. Access the Template: Download and open the Excel file containing Jiangsu Suzhou Rural Commercial Bank Co., Ltd’s (603323SS) preloaded data.
- 2. Modify Assumptions: Adjust key parameters such as growth rates, WACC, and capital expenditures as needed.
- 3. Instant Result Analysis: The DCF model automatically calculates the intrinsic value and NPV in real-time.
- 4. Explore Scenarios: Evaluate various forecasts to assess different valuation scenarios.
- 5. Present with Assurance: Deliver professional valuation insights to bolster your decision-making process.
Why Opt for This Calculator?
- All-in-One Solution: Combines DCF, WACC, and financial ratio analyses into a single tool.
- Flexible Inputs: Modify yellow-highlighted cells to explore different scenarios.
- In-depth Analysis: Automatically determines the intrinsic value and Net Present Value for Jiangsu Suzhou Rural Commercial Bank Co., Ltd (603323SS).
- Data-Rich: Features historical and projected data for precise calculations.
- Expert-Grade Tool: Perfectly suited for financial analysts, investors, and business consultants.
Who Should Utilize This Product?
- Professional Investors: Develop comprehensive and trustworthy valuation models for analyzing their portfolios related to Jiangsu Suzhou Rural Commercial Bank Co., Ltd (603323SS).
- Corporate Finance Teams: Evaluate various valuation scenarios to inform and enhance internal strategies at Jiangsu Suzhou Rural Commercial Bank Co., Ltd (603323SS).
- Consultants and Advisors: Equip clients with precise valuation insights regarding Jiangsu Suzhou Rural Commercial Bank Co., Ltd (603323SS).
- Students and Educators: Utilize authentic data to practice and impart knowledge on financial modeling related to Jiangsu Suzhou Rural Commercial Bank Co., Ltd (603323SS).
- Banking Enthusiasts: Gain an understanding of how financial institutions like Jiangsu Suzhou Rural Commercial Bank Co., Ltd (603323SS) are valued in the marketplace.
Contents of the Template
- Preloaded JSRCB Data: Historical and forecasted financial information, including revenue, EBIT, and capital expenditures.
- DCF and WACC Models: Advanced templates for calculating intrinsic value and Weighted Average Cost of Capital.
- Editable Inputs: Cells highlighted in yellow for modifying revenue growth rates, tax percentages, and discount rates.
- Financial Statements: Detailed annual and quarterly financial statements for in-depth analysis.
- Key Ratios: Metrics on profitability, leverage, and efficiency to assess performance.
- Dashboard and Charts: Visual representations of valuation results 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.