|
Fit Hon Teng Limited (6088.HK) DCF -Bewertung
TW | Technology | Hardware, Equipment & Parts | HKSE
|
- ✓ 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
FIT Hon Teng Limited (6088.HK) Bundle
Vereinfachen Sie die Fit Hon Teng Limited (6088HK) Bewertung mit diesem anpassbaren DCF -Taschenrechner! Ausgestattet mit Real Fit Hon Teng Limited (6088HK) Finanzdaten und einstellbaren Prognoseeingängen können Sie verschiedene Szenarien untersuchen und in wenigen Minuten fairen Wert für Fit Hon Teng Limited (6088HK) ermitteln.
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 | 34,007.8 | 33,558.8 | 34,924.3 | 35,238.4 | 32,632.4 | 32,326.7 | 32,023.9 | 31,723.9 | 31,426.7 | 31,132.3 |
| Revenue Growth, % | 0 | -1.32 | 4.07 | 0.89947 | -7.4 | -0.9368 | -0.9368 | -0.9368 | -0.9368 | -0.9368 |
| EBITDA | 4,279.4 | 2,914.0 | 2,955.4 | 4,158.5 | 3,602.1 | 3,398.7 | 3,366.9 | 3,335.4 | 3,304.1 | 3,273.2 |
| EBITDA, % | 12.58 | 8.68 | 8.46 | 11.8 | 11.04 | 10.51 | 10.51 | 10.51 | 10.51 | 10.51 |
| Depreciation | 1,983.0 | 1,875.5 | 1,952.1 | 1,807.6 | 1,713.4 | 1,770.8 | 1,754.3 | 1,737.8 | 1,721.5 | 1,705.4 |
| Depreciation, % | 5.83 | 5.59 | 5.59 | 5.13 | 5.25 | 5.48 | 5.48 | 5.48 | 5.48 | 5.48 |
| EBIT | 2,296.4 | 1,038.5 | 1,003.3 | 2,351.0 | 1,888.7 | 1,627.9 | 1,612.7 | 1,597.5 | 1,582.6 | 1,567.8 |
| EBIT, % | 6.75 | 3.09 | 2.87 | 6.67 | 5.79 | 5.04 | 5.04 | 5.04 | 5.04 | 5.04 |
| Total Cash | 7,910.2 | 6,995.5 | 6,747.0 | 7,621.3 | 10,246.1 | 7,528.9 | 7,458.4 | 7,388.5 | 7,319.3 | 7,250.8 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 7,356.8 | 6,904.1 | 8,156.7 | 5,720.2 | 6,405.0 | 6,557.3 | 6,495.8 | 6,435.0 | 6,374.7 | 6,315.0 |
| Account Receivables, % | 21.63 | 20.57 | 23.36 | 16.23 | 19.63 | 20.28 | 20.28 | 20.28 | 20.28 | 20.28 |
| Inventories | 5,464.6 | 7,343.3 | 7,641.0 | 7,519.6 | 6,236.3 | 6,483.4 | 6,422.7 | 6,362.5 | 6,302.9 | 6,243.8 |
| Inventories, % | 16.07 | 21.88 | 21.88 | 21.34 | 19.11 | 20.06 | 20.06 | 20.06 | 20.06 | 20.06 |
| Accounts Payable | 5,378.4 | 5,241.5 | 6,014.6 | 7,552.4 | 8,514.0 | 6,218.3 | 6,160.0 | 6,102.3 | 6,045.1 | 5,988.5 |
| Accounts Payable, % | 15.82 | 15.62 | 17.22 | 21.43 | 26.09 | 19.24 | 19.24 | 19.24 | 19.24 | 19.24 |
| Capital Expenditure | -1,981.3 | -2,853.3 | -1,876.1 | -1,022.3 | -2,415.6 | -1,939.9 | -1,921.7 | -1,903.7 | -1,885.8 | -1,868.2 |
| Capital Expenditure, % | -5.83 | -8.5 | -5.37 | -2.9 | -7.4 | -6 | -6 | -6 | -6 | -6 |
| Tax Rate, % | 28.13 | 28.13 | 28.13 | 28.13 | 28.13 | 28.13 | 28.13 | 28.13 | 28.13 | 28.13 |
| EBITAT | 2,033.0 | 378.8 | 825.2 | 1,608.2 | 1,357.3 | 1,131.5 | 1,120.9 | 1,110.4 | 1,100.0 | 1,089.7 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -5,408.4 | -2,161.8 | 124.0 | 6,489.3 | 2,215.3 | -1,732.7 | 1,017.4 | 1,007.9 | 998.4 | 989.1 |
| WACC, % | 7.89 | 7.2 | 7.81 | 7.63 | 7.67 | 7.64 | 7.64 | 7.64 | 7.64 | 7.64 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 1,504.6 | |||||||||
| Long Term Growth Rate, % | 0.50 | |||||||||
| Free cash flow (T + 1) | 994 | |||||||||
| Terminal Value | 13,919 | |||||||||
| Present Terminal Value | 9,632 | |||||||||
| Enterprise Value | 11,137 | |||||||||
| Net Debt | 925 | |||||||||
| Equity Value | 10,212 | |||||||||
| Diluted Shares Outstanding, MM | 7,085 | |||||||||
| Equity Value Per Share | 1.44 |
What You Will Receive
- Authentic FIT Hon Teng Financials: Access comprehensive historical and projected data for precise valuation.
- Customizable Inputs: Adjust WACC, tax rates, revenue growth, and capital expenditures to fit your analysis.
- Automated Calculations: Real-time calculations of intrinsic value and NPV are provided.
- Scenario Analysis: Evaluate various scenarios to assess the future performance of FIT Hon Teng.
- User-Friendly Design: Designed for professionals, yet easy to navigate for newcomers.
Key Features
- Comprehensive DCF Calculator: Offers detailed unlevered and levered DCF valuation models tailored for FIT Hon Teng Limited (6088HK).
- WACC Calculator: Features a pre-structured Weighted Average Cost of Capital sheet with customizable parameters.
- Customizable Forecast Assumptions: Adjust growth rates, capital expenditure forecasts, and discount rates as needed.
- Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios specifically for FIT Hon Teng Limited (6088HK).
- User-Friendly Dashboard and Charts: Visual representations provide a summary of essential valuation metrics for streamlined analysis.
How It Works
- Step 1: Download the Excel file for FIT Hon Teng Limited (6088HK).
- Step 2: Review the pre-filled financial data and forecasts provided for FIT Hon Teng Limited (6088HK).
- Step 3: Adjust key inputs such as revenue growth, WACC, and tax rates (cells marked for your convenience).
- Step 4: Observe the DCF model update in real time as you modify your assumptions.
- Step 5: Evaluate the results and apply them towards your investment strategies for FIT Hon Teng Limited (6088HK).
Why Opt for This Calculator?
- All-in-One Solution: Features DCF, WACC, and financial ratio analyses bundled together.
- Flexible Parameters: Modify the yellow-highlighted fields to explore different scenarios.
- In-depth Analysis: Automatically computes the intrinsic value and Net Present Value for FIT Hon Teng Limited (6088HK).
- Preloaded Information: Comes with historical and projected data for precise baseline calculations.
- Top-Tier Quality: Perfect for financial analysts, investors, and business consultants.
Who Can Benefit from FIT Hon Teng Limited (6088HK)?
- Investors: Make informed choices with a top-tier valuation tool designed for precision.
- Financial Analysts: Streamline your workflow with a customizable DCF model at your fingertips.
- Consultants: Effortlessly tailor the template for impactful client presentations and reports.
- Finance Enthusiasts: Enhance your grasp of valuation methodologies through practical, real-world scenarios.
- Educators and Students: Utilize this resource as a hands-on learning aid in finance curricula.
Contents of the Template
- Historical Data: A comprehensive overview of FIT Hon Teng Limited’s past financial performance and baseline projections.
- DCF and Levered DCF Models: In-depth templates designed to assess the intrinsic value of FIT Hon Teng Limited (6088HK).
- WACC Sheet: Pre-configured calculations for the Weighted Average Cost of Capital.
- Editable Inputs: Customize essential variables such as growth rates, EBITDA percentages, and CAPEX assumptions.
- Quarterly and Annual Statements: A thorough analysis of FIT Hon Teng Limited’s financial statements.
- Interactive Dashboard: A tool to 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.