|
Hangzhou Huawang New Material Technology Co., Ltd. (605377.SS) DCF -Bewertung
CN | Basic Materials | Paper, Lumber & Forest Products | 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
Hangzhou Huawang New Material Technology Co.,Ltd. (605377.SS) Bundle
Möchten Sie den inneren Wert von Hangzhou Huawang New Material Technology Co., Ltd. beurteilen? Unser DCF-Taschenrechner (605377) integriert reale Daten mit umfangreichen Anpassungsfunktionen, sodass Sie Ihre Prognosen verfeinern und Ihre Investitionsauswahl verbessern können.
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 | 1,654.0 | 1,612.0 | 2,940.2 | 3,436.4 | 3,975.8 | 5,093.3 | 6,524.8 | 8,358.7 | 10,708.1 | 13,717.9 |
| Revenue Growth, % | 0 | -2.54 | 82.4 | 16.88 | 15.7 | 28.11 | 28.11 | 28.11 | 28.11 | 28.11 |
| EBITDA | 258.5 | 355.8 | 597.0 | 629.6 | 764.8 | 973.5 | 1,247.1 | 1,597.6 | 2,046.6 | 2,621.8 |
| EBITDA, % | 15.63 | 22.07 | 20.3 | 18.32 | 19.24 | 19.11 | 19.11 | 19.11 | 19.11 | 19.11 |
| Depreciation | 47.9 | 54.4 | 70.8 | 90.4 | 106.8 | 142.6 | 182.7 | 234.0 | 299.8 | 384.0 |
| Depreciation, % | 2.9 | 3.38 | 2.41 | 2.63 | 2.69 | 2.8 | 2.8 | 2.8 | 2.8 | 2.8 |
| EBIT | 210.6 | 301.4 | 526.1 | 539.2 | 658.0 | 830.9 | 1,064.4 | 1,363.6 | 1,746.8 | 2,237.8 |
| EBIT, % | 12.73 | 18.7 | 17.89 | 15.69 | 16.55 | 16.31 | 16.31 | 16.31 | 16.31 | 16.31 |
| Total Cash | 295.7 | 1,221.0 | 1,182.9 | 2,249.3 | 2,294.4 | 2,618.1 | 3,354.0 | 4,296.7 | 5,504.4 | 7,051.5 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 720.5 | 773.6 | 1,088.9 | 1,054.4 | 1,480.1 | 2,001.6 | 2,564.2 | 3,284.9 | 4,208.2 | 5,391.0 |
| Account Receivables, % | 43.56 | 47.99 | 37.03 | 30.68 | 37.23 | 39.3 | 39.3 | 39.3 | 39.3 | 39.3 |
| Inventories | 358.0 | 484.7 | 609.8 | 915.5 | 978.8 | 1,260.2 | 1,614.4 | 2,068.2 | 2,649.5 | 3,394.2 |
| Inventories, % | 21.65 | 30.07 | 20.74 | 26.64 | 24.62 | 24.74 | 24.74 | 24.74 | 24.74 | 24.74 |
| Accounts Payable | 605.3 | 873.6 | 1,288.3 | 1,483.6 | 1,628.8 | 2,228.3 | 2,854.5 | 3,656.9 | 4,684.7 | 6,001.4 |
| Accounts Payable, % | 36.6 | 54.19 | 43.82 | 43.17 | 40.97 | 43.75 | 43.75 | 43.75 | 43.75 | 43.75 |
| Capital Expenditure | -109.0 | -219.6 | -245.5 | -260.6 | -366.6 | -462.1 | -592.0 | -758.4 | -971.6 | -1,244.7 |
| Capital Expenditure, % | -6.59 | -13.62 | -8.35 | -7.58 | -9.22 | -9.07 | -9.07 | -9.07 | -9.07 | -9.07 |
| Tax Rate, % | 12.7 | 12.7 | 12.7 | 12.7 | 12.7 | 12.7 | 12.7 | 12.7 | 12.7 | 12.7 |
| EBITAT | 185.8 | 271.3 | 451.3 | 473.3 | 574.4 | 729.7 | 934.7 | 1,197.5 | 1,534.0 | 1,965.2 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -348.6 | 194.6 | 251.0 | 227.1 | -29.1 | 206.5 | 234.8 | 300.8 | 385.4 | 493.7 |
| WACC, % | 6.68 | 6.68 | 6.67 | 6.67 | 6.67 | 6.67 | 6.67 | 6.67 | 6.67 | 6.67 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 1,302.9 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 504 | |||||||||
| Terminal Value | 10,775 | |||||||||
| Present Terminal Value | 7,801 | |||||||||
| Enterprise Value | 9,104 | |||||||||
| Net Debt | -1,920 | |||||||||
| Equity Value | 11,024 | |||||||||
| Diluted Shares Outstanding, MM | 329 | |||||||||
| Equity Value Per Share | 33.50 |
What You Will Receive
- Customizable Excel Template: A fully adjustable Excel-based DCF Calculator featuring pre-filled real financials for Hangzhou Huawang New Material Technology Co., Ltd. (605377SS).
- Authentic Data: Access to historical data and projected estimates (highlighted in the yellow cells).
- Adjustable Forecasts: Modify key assumptions such as revenue growth, EBITDA %, and WACC to fit your analysis.
- Real-Time Calculations: Instantly evaluate how your inputs affect the valuation of Hangzhou Huawang New Material Technology Co., Ltd. (605377SS).
- Professional Software: Designed for investors, CFOs, consultants, and financial analysts.
- Intuitive Interface: Organized for ease of understanding and usability, complete with step-by-step guidance.
Highlighted Features
- Authentic Financial Data for Hangzhou Huawang: Gain access to precise historical data and future forecasts tailored for [605377SS].
- Adjustable Forecast Parameters: Modify the highlighted sections, including WACC, growth rates, and profit margins.
- Real-Time Calculations: Automated updates for DCF, Net Present Value (NPV), and cash flow assessments.
- User-Friendly Dashboard: Intuitive charts and summaries for visualizing your valuation insights.
- Suitable for All Experience Levels: Designed with a straightforward layout for investors, CFOs, and consultants alike.
How It Works
- 1. Access the Template: Download and open the Excel file containing Hangzhou Huawang New Material Technology Co.,Ltd.’s (605377SS) preloaded data.
- 2. Adjust Assumptions: Modify essential inputs such as growth rates, WACC, and capital expenditures.
- 3. View Results Instantly: The DCF model automatically computes the intrinsic value and NPV.
- 4. Explore Scenarios: Analyze various forecasts to evaluate different valuation possibilities.
- 5. Present with Confidence: Share professional valuation insights to guide your decision-making process.
Why Opt for This Calculator?
- Reliable Information: Accurate financial data from Hangzhou Huawang New Material Technology Co.,Ltd. ensures trustworthy valuation outcomes.
- Flexible Options: Tailor essential parameters such as growth rates, WACC, and tax rates to fit your forecasts.
- Efficiency Boost: Pre-configured calculations save you the hassle of starting from the ground up.
- Advanced Tool: Created specifically for investors, analysts, and consultants in the field.
- Easy to Use: User-friendly design and clear, step-by-step guidelines make it accessible for everyone.
Who Can Benefit from This Product?
- Investors: Evaluate Hangzhou Huawang New Material Technology Co., Ltd.'s (605377SS) market position before making investment decisions.
- CFOs and Financial Analysts: Optimize valuation methodologies and assess financial forecasts.
- Startup Founders: Gain insights into how established companies like Hangzhou Huawang are valued in the market.
- Consultants: Produce comprehensive valuation reports for your clients focusing on emerging technologies.
- Students and Educators: Utilize current data to learn and teach valuation principles effectively.
What the Template Includes
- Historical Data: Contains Hangzhou Huawang New Material Technology Co., Ltd.'s past financials and baseline forecasts.
- DCF and Levered DCF Models: Comprehensive templates for calculating the intrinsic value of Hangzhou Huawang New Material Technology Co., Ltd. (605377SS).
- WACC Sheet: Pre-configured calculations for the Weighted Average Cost of Capital.
- Editable Inputs: Adjust essential drivers such as growth rates, EBITDA %, and CAPEX assumptions.
- Quarterly and Annual Statements: A thorough analysis of Hangzhou Huawang New Material Technology Co., Ltd.'s financials.
- Interactive Dashboard: Dynamically visualize valuation outcomes and future projections.
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.