|
Jason Furniture Co., Ltd. (603816.SS) DCF -Bewertung
CN | Consumer Cyclical | Furnishings, Fixtures & Appliances | 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
Jason Furniture (Hangzhou) Co.,Ltd. (603816.SS) Bundle
Streamline Jason Furniture (Hangzhou) Co., Ltd. (603816SS) Bewertung mit diesem flexiblen DCF -Taschenrechner! Verwendung von Real Jason Furniture (Hangzhou) Co., Ltd. In Finanzdaten und anpassbaren Prognoseeingaben können Sie verschiedene Szenarien untersuchen und Jason Furniture (Hangzhou) Co., Ltd. in nur wenigen Minuten bestimmen.
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 | 11,093.6 | 12,666.0 | 18,342.0 | 18,010.4 | 19,212.0 | 22,278.8 | 25,835.1 | 29,959.1 | 34,741.3 | 40,287.0 |
| Revenue Growth, % | 0 | 14.17 | 44.81 | -1.81 | 6.67 | 15.96 | 15.96 | 15.96 | 15.96 | 15.96 |
| EBITDA | 1,861.3 | 1,532.9 | 2,561.7 | 3,023.6 | 3,235.5 | 3,407.6 | 3,951.5 | 4,582.3 | 5,313.7 | 6,162.0 |
| EBITDA, % | 16.78 | 12.1 | 13.97 | 16.79 | 16.84 | 15.3 | 15.3 | 15.3 | 15.3 | 15.3 |
| Depreciation | 207.2 | 252.9 | 442.8 | 634.8 | 676.2 | 593.7 | 688.4 | 798.3 | 925.7 | 1,073.5 |
| Depreciation, % | 1.87 | 2 | 2.41 | 3.52 | 3.52 | 2.66 | 2.66 | 2.66 | 2.66 | 2.66 |
| EBIT | 1,654.1 | 1,280.0 | 2,119.0 | 2,388.8 | 2,559.2 | 2,813.9 | 3,263.1 | 3,784.0 | 4,388.0 | 5,088.4 |
| EBIT, % | 14.91 | 10.11 | 11.55 | 13.26 | 13.32 | 12.63 | 12.63 | 12.63 | 12.63 | 12.63 |
| Total Cash | 3,451.2 | 3,005.7 | 3,729.9 | 4,496.3 | 3,598.3 | 5,296.5 | 6,142.0 | 7,122.4 | 8,259.4 | 9,577.8 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 1,011.9 | 1,321.8 | 1,698.2 | 1,035.5 | 1,352.2 | 1,853.8 | 2,149.7 | 2,492.9 | 2,890.8 | 3,352.2 |
| Account Receivables, % | 9.12 | 10.44 | 9.26 | 5.75 | 7.04 | 8.32 | 8.32 | 8.32 | 8.32 | 8.32 |
| Inventories | 1,266.1 | 1,871.3 | 2,441.0 | 1,883.3 | 1,967.6 | 2,682.1 | 3,110.3 | 3,606.7 | 4,182.5 | 4,850.1 |
| Inventories, % | 11.41 | 14.77 | 13.31 | 10.46 | 10.24 | 12.04 | 12.04 | 12.04 | 12.04 | 12.04 |
| Accounts Payable | 1,308.5 | 1,543.1 | 2,035.3 | 2,014.2 | 1,628.6 | 2,438.9 | 2,828.2 | 3,279.6 | 3,803.2 | 4,410.2 |
| Accounts Payable, % | 11.8 | 12.18 | 11.1 | 11.18 | 8.48 | 10.95 | 10.95 | 10.95 | 10.95 | 10.95 |
| Capital Expenditure | -760.7 | -1,078.1 | -1,666.9 | -1,475.7 | -2,219.2 | -1,969.5 | -2,283.9 | -2,648.5 | -3,071.3 | -3,561.5 |
| Capital Expenditure, % | -6.86 | -8.51 | -9.09 | -8.19 | -11.55 | -8.84 | -8.84 | -8.84 | -8.84 | -8.84 |
| Tax Rate, % | 17.8 | 17.8 | 17.8 | 17.8 | 17.8 | 17.8 | 17.8 | 17.8 | 17.8 | 17.8 |
| EBITAT | 1,261.8 | 905.7 | 1,705.3 | 1,885.0 | 2,103.8 | 2,187.2 | 2,536.3 | 2,941.2 | 3,410.7 | 3,955.1 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -261.3 | -599.9 | 27.3 | 2,243.4 | -225.9 | 405.6 | 606.1 | 702.8 | 815.0 | 945.1 |
| WACC, % | 8.82 | 8.79 | 8.84 | 8.83 | 8.84 | 8.82 | 8.82 | 8.82 | 8.82 | 8.82 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 2,630.3 | |||||||||
| Long Term Growth Rate, % | 3.00 | |||||||||
| Free cash flow (T + 1) | 973 | |||||||||
| Terminal Value | 16,720 | |||||||||
| Present Terminal Value | 10,956 | |||||||||
| Enterprise Value | 13,587 | |||||||||
| Net Debt | -1,567 | |||||||||
| Equity Value | 15,153 | |||||||||
| Diluted Shares Outstanding, MM | 813 | |||||||||
| Equity Value Per Share | 18.63 |
What You Will Receive
- Authentic Jason Furniture Data: Comprehensive financials – covering everything from revenue to EBIT – using actual and projected metrics.
- Complete Customization: Modify all essential parameters (yellow cells) such as WACC, growth %, and tax rates to fit your analysis.
- Immediate Valuation Revisions: Automatic updates to assess the effect of changes on the fair value of Jason Furniture (603816SS).
- Flexible Excel Template: Designed for easy modifications, scenario evaluations, and thorough forecasting.
- Efficient and Precise: Avoid the hassle of building models from the ground up while ensuring accuracy and adaptability.
Key Features
- Customizable Forecast Inputs: Adjust essential factors such as sales growth, operating margin, and capital investment.
- Instant DCF Valuation: Quickly determines intrinsic value, net present value, and other financial metrics.
- Industry-Leading Precision: Leverages Jason Furniture's (603816SS) actual financial performance for more accurate valuation results.
- User-Friendly Scenario Analysis: Effortlessly explore different assumptions and evaluate their impact on outcomes.
- Efficient Valuation Solution: Avoid the complexity of developing intricate valuation models from the ground up.
How It Operates
- Download: Obtain the pre-formatted Excel file containing Jason Furniture's financial information.
- Customize: Modify projections, including revenue growth, EBITDA percentage, and WACC.
- Real-Time Updates: Intrinsic value and NPV calculations refresh automatically as changes are made.
- Scenario Testing: Develop various forecasts and quickly analyze different results.
- Informed Decisions: Leverage the valuation insights to shape your investment approach.
Why Choose Our Calculator?
- All-in-One Solution: Combines DCF, WACC, and financial ratio analyses for comprehensive evaluations.
- Flexible Configurations: Modify yellow-highlighted cells to explore different financial scenarios.
- In-Depth Analysis: Automatically computes the intrinsic value and Net Present Value for Jason Furniture (603816SS).
- Preloaded Information: Access to historical and forecasted data for precise analysis.
- High Professional Standards: Perfect for financial analysts, investors, and business consultants alike.
Who Should Use Jason Furniture (603816SS)?
- Investors: Assess Jason Furniture’s valuation prior to making investment decisions.
- CFOs and Financial Analysts: Optimize valuation methodologies and evaluate financial projections.
- Startup Founders: Gain insights into how leading furniture companies like Jason Furniture are appraised.
- Consultants: Prepare comprehensive valuation reports for your clients.
- Students and Educators: Utilize actual market data to explore and teach valuation principles.
Contents of the Template
- Historical Data: Provides Jason Furniture’s previous financial performance and foundational forecasts.
- DCF and Levered DCF Models: Comprehensive templates for assessing the intrinsic value of Jason Furniture.
- WACC Sheet: Pre-formulated calculations for the Weighted Average Cost of Capital.
- Editable Inputs: Customize essential variables such as growth rates, EBITDA %, and CAPEX estimates.
- Quarterly and Annual Statements: A thorough analysis of Jason Furniture’s financial statements.
- Interactive Dashboard: Dynamically visualize valuation outcomes and forecasts.
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.