|
Jiangxi Jovo Energy Co., Ltd (605090.SS) DCF -Bewertung
CN | Energy | Oil & Gas Midstream | 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
Jiangxi Jovo Energy Co., Ltd (605090.SS) Bundle
Entdecken Sie das wahre Potenzial von Jiangxi Jovo Energy Co., Ltd (605090SS) mit unserem fortschrittlichen DCF -Taschenrechner! Passen Sie wesentliche Annahmen an, erkunden Sie verschiedene Szenarien und bewerten Sie, wie sich unterschiedliche Faktoren auswirken, wie sich die Bewertung von Jiangxi Jovo Energy Co., Ltd (605090SS) auswirkt - alles innerhalb einer bequemen Excel -Vorlage.
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 | 10,021.3 | 8,913.5 | 18,488.3 | 23,953.6 | 26,566.2 | 27,294.8 | 28,043.4 | 28,812.6 | 29,602.9 | 30,414.8 |
| Revenue Growth, % | 0 | -11.05 | 107.42 | 29.56 | 10.91 | 2.74 | 2.74 | 2.74 | 2.74 | 2.74 |
| EBITDA | 591.2 | 1,054.0 | 1,021.1 | 1,614.5 | 1,954.5 | 2,038.6 | 2,094.5 | 2,151.9 | 2,211.0 | 2,271.6 |
| EBITDA, % | 5.9 | 11.82 | 5.52 | 6.74 | 7.36 | 7.47 | 7.47 | 7.47 | 7.47 | 7.47 |
| Depreciation | 95.5 | 103.5 | 247.9 | 271.4 | 345.2 | 321.4 | 330.3 | 339.3 | 348.6 | 358.2 |
| Depreciation, % | 0.9534 | 1.16 | 1.34 | 1.13 | 1.3 | 1.18 | 1.18 | 1.18 | 1.18 | 1.18 |
| EBIT | 495.6 | 950.4 | 773.2 | 1,343.2 | 1,609.2 | 1,717.1 | 1,764.2 | 1,812.6 | 1,862.3 | 1,913.4 |
| EBIT, % | 4.95 | 10.66 | 4.18 | 5.61 | 6.06 | 6.29 | 6.29 | 6.29 | 6.29 | 6.29 |
| Total Cash | 1,261.3 | 1,263.8 | 3,191.1 | 4,703.0 | 6,017.9 | 4,711.7 | 4,840.9 | 4,973.7 | 5,110.1 | 5,250.3 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 237.7 | 334.5 | 641.8 | 368.1 | 679.3 | 747.3 | 767.8 | 788.9 | 810.5 | 832.8 |
| Account Receivables, % | 2.37 | 3.75 | 3.47 | 1.54 | 2.56 | 2.74 | 2.74 | 2.74 | 2.74 | 2.74 |
| Inventories | 321.0 | 404.4 | 686.1 | 988.2 | 974.9 | 1,050.7 | 1,079.5 | 1,109.1 | 1,139.5 | 1,170.8 |
| Inventories, % | 3.2 | 4.54 | 3.71 | 4.13 | 3.67 | 3.85 | 3.85 | 3.85 | 3.85 | 3.85 |
| Accounts Payable | 414.4 | 299.9 | 139.4 | 467.8 | 849.0 | 731.6 | 751.7 | 772.3 | 793.5 | 815.2 |
| Accounts Payable, % | 4.13 | 3.36 | 0.75423 | 1.95 | 3.2 | 2.68 | 2.68 | 2.68 | 2.68 | 2.68 |
| Capital Expenditure | -59.6 | -664.6 | -731.3 | -329.7 | -1,186.3 | -974.3 | -1,001.0 | -1,028.5 | -1,056.7 | -1,085.7 |
| Capital Expenditure, % | -0.59433 | -7.46 | -3.96 | -1.38 | -4.47 | -3.57 | -3.57 | -3.57 | -3.57 | -3.57 |
| Tax Rate, % | 12.2 | 12.2 | 12.2 | 12.2 | 12.2 | 12.2 | 12.2 | 12.2 | 12.2 | 12.2 |
| EBITAT | 396.8 | 791.1 | 625.5 | 1,152.4 | 1,412.9 | 1,434.8 | 1,474.1 | 1,514.5 | 1,556.1 | 1,598.8 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 288.4 | -64.7 | -607.4 | 1,394.0 | 655.1 | 520.7 | 774.1 | 795.3 | 817.1 | 839.5 |
| WACC, % | 5.65 | 5.67 | 5.65 | 5.69 | 5.71 | 5.67 | 5.67 | 5.67 | 5.67 | 5.67 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 3,152.2 | |||||||||
| Long Term Growth Rate, % | 3.50 | |||||||||
| Free cash flow (T + 1) | 869 | |||||||||
| Terminal Value | 39,965 | |||||||||
| Present Terminal Value | 30,328 | |||||||||
| Enterprise Value | 33,480 | |||||||||
| Net Debt | -1,475 | |||||||||
| Equity Value | 34,955 | |||||||||
| Diluted Shares Outstanding, MM | 670 | |||||||||
| Equity Value Per Share | 52.20 |
What You Will Receive
- Comprehensive Financial Model: Utilize Jiangxi Jovo Energy’s actual data for accurate DCF valuation.
- Complete Forecast Control: Modify revenue growth, profit margins, WACC, and other critical factors.
- Real-Time Calculations: Instant updates allow you to view results immediately as you adjust inputs.
- Professional-Grade Template: An expertly crafted Excel file suitable for investor presentations.
- Flexible and Reusable: Designed for adaptability, enabling repeated use for thorough forecasting.
Key Features
- 🔍 Real-Life Jovo Financials: Pre-filled historical and projected data for Jiangxi Jovo Energy Co., Ltd (605090SS).
- ✏️ Fully Customizable Inputs: Modify all essential parameters (yellow cells) such as WACC, growth %, and tax rates.
- 📊 Professional DCF Valuation: Integrated formulas compute Jovo’s intrinsic value using the Discounted Cash Flow method.
- ⚡ Instant Results: See Jovo’s valuation updated immediately upon adjustments.
- Scenario Analysis: Evaluate and compare outcomes for different financial assumptions side-by-side.
How It Operates
- Download: Obtain the pre-configured Excel file featuring Jiangxi Jovo Energy Co., Ltd’s financial data.
- Customize: Modify forecasts, such as revenue growth, EBITDA percentage, and WACC.
- Update Automatically: The intrinsic value and NPV calculations refresh in real-time.
- Test Scenarios: Generate various projections and compare results immediately.
- Make Decisions: Leverage the valuation findings to inform your investment approach.
Why Opt for This Calculator?
- All-In-One Solution: Combines DCF, WACC, and financial ratio analyses for comprehensive evaluations.
- Flexible Inputs: Modify the highlighted cells to explore different financial scenarios.
- In-Depth Analysis: Automatically computes Jiangxi Jovo Energy Co., Ltd’s intrinsic value and Net Present Value.
- Preloaded Information: Access to historical and projected data provides reliable starting points.
- High-Quality Standards: Perfect for financial analysts, investors, and business consultants focusing on (605090SS).
Who Is This Product Ideal For?
- Individual Investors: Make informed choices about trading Jiangxi Jovo Energy Co., Ltd (605090SS) stock.
- Financial Analysts: Enhance your valuation processes with user-friendly financial models tailored for Jovo Energy.
- Consultants: Provide clients with accurate and timely valuation insights regarding Jiangxi Jovo Energy Co., Ltd (605090SS).
- Business Owners: Gain insights into how prominent energy companies like Jovo are valued to inform your strategic decisions.
- Finance Students: Explore valuation methodologies using real-time data and case studies related to Jiangxi Jovo Energy Co., Ltd (605090SS).
Contents of the Template
- Historical Data: Contains Jiangxi Jovo Energy Co., Ltd's past financials and baseline projections.
- DCF and Levered DCF Models: Comprehensive templates for evaluating the intrinsic value of Jiangxi Jovo Energy Co., Ltd (605090SS).
- WACC Sheet: Pre-constructed calculations for Weighted Average Cost of Capital.
- Editable Inputs: Adjust essential drivers such as growth rates, EBITDA percentages, and CAPEX assumptions.
- Quarterly and Annual Statements: A thorough breakdown of the financials for Jiangxi Jovo Energy Co., Ltd (605090SS).
- Interactive Dashboard: Dynamically visualize valuation results 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.