Bank of Zhengzhou Co., Ltd. (6196HK) DCF Valuation

Bank of Zhengzhou Co., Ltd. (6196.HK) DCF -Bewertung

CN | Financial Services | Banks - Regional | HKSE
Bank of Zhengzhou Co., Ltd. (6196HK) DCF Valuation
  • ✓ 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

Bank of Zhengzhou Co., Ltd. (6196.HK) Bundle

Get Full Bundle:
$25 $15
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7

TOTAL:

Bewerten Sie den finanziellen Ausblick der Bank of Zhengzhou Co., Ltd. (6196HK) wie ein Experte! Dieser (6196HK) DCF-Taschenrechner verfügt über vorgefüllte Finanzdaten und ermöglicht die vollständige Flexibilität, um das Umsatzwachstum, WACC, Margen und andere wichtige Annahmen zu ändern, um sich an Ihren Projektionen auszurichten.


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 14,334.6 13,965.2 12,625.2 15,018.4 13,159.8 12,975.8 12,794.4 12,615.5 12,439.1 12,265.2
Revenue Growth, % 0 -2.58 -9.59 18.96 -12.38 -1.4 -1.4 -1.4 -1.4 -1.4
EBITDA .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
EBITDA, % 0 0 0 0 0 0 0 0 0 0
Depreciation 506.9 469.3 484.8 499.7 489.5 461.5 455.1 448.7 442.4 436.2
Depreciation, % 3.54 3.36 3.84 3.33 3.72 3.56 3.56 3.56 3.56 3.56
EBIT -506.9 -469.3 -484.8 -499.7 -489.5 -461.5 -455.1 -448.7 -442.4 -436.2
EBIT, % -3.54 -3.36 -3.84 -3.33 -3.72 -3.56 -3.56 -3.56 -3.56 -3.56
Total Cash 46,105.2 44,773.2 43,279.6 32,883.1 36,087.1 12,975.8 12,794.4 12,615.5 12,439.1 12,265.2
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 1,720.6 2,532.2 3,868.8 3,367.6 3,619.6
Account Receivables, % 12 18.13 30.64 22.42 27.51
Inventories .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Inventories, % 0 0 0 0 0 0 0 0 0 0
Accounts Payable .0 .0 .0 4,784.6 6,391.4 2,087.2 2,058.0 2,029.2 2,000.9 1,972.9
Accounts Payable, % 0 0 0 31.86 48.57 16.09 16.09 16.09 16.09 16.09
Capital Expenditure -970.3 -482.0 -744.5 -791.7 -557.9 -665.1 -655.8 -646.6 -637.6 -628.7
Capital Expenditure, % -6.77 -3.45 -5.9 -5.27 -4.24 -5.13 -5.13 -5.13 -5.13 -5.13
Tax Rate, % -6.35 -6.35 -6.35 -6.35 -6.35 -6.35 -6.35 -6.35 -6.35 -6.35
EBITAT -415.7 -370.5 -392.2 -431.2 -520.6 -395.2 -389.7 -384.2 -378.8 -373.5
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -2,599.6 -1,194.8 -1,988.5 4,562.6 765.7 -4,156.4 -579.4 -571.3 -563.3 -555.4
WACC, % 41.48 40 40.94 43.56 50.2 43.23 43.23 43.23 43.23 43.23
PV UFCF
SUM PV UFCF -3,604.6
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) -567
Terminal Value -1,374
Present Terminal Value -228
Enterprise Value -3,832
Net Debt -36,087
Equity Value 32,255
Diluted Shares Outstanding, MM 9,092
Equity Value Per Share 3.55

What You Will Receive

  • Authentic BZ Financials: Features historical and projected data for precise valuation.
  • Editable Parameters: Adjust WACC, tax rates, revenue growth, and capital expenditures as needed.
  • Instant Calculations: Intrinsic value and NPV are calculated in real-time.
  • Scenario Analysis: Evaluate various scenarios to assess the future performance of Bank of Zhengzhou Co., Ltd. (6196HK).
  • User-Friendly Design: Tailored for professionals while remaining accessible for novices.

Key Features

  • Real-Life 6196HK Data: Pre-filled with Bank of Zhengzhou Co., Ltd.’s historical financials and future projections.
  • Fully Customizable Inputs: Tailor revenue growth, margins, WACC, tax rates, and capital expenditures to your preference.
  • Dynamic Valuation Model: Automatic updates of Net Present Value (NPV) and intrinsic value depending on your inputs.
  • Scenario Testing: Generate various forecast scenarios to evaluate different valuation results.
  • User-Friendly Design: Intuitive, organized layout suitable for both professionals and novices.

How It Works

  1. Step 1: Download the Excel file.
  2. Step 2: Review Bank of Zhengzhou Co., Ltd.'s (6196HK) pre-filled financial data and forecasts.
  3. Step 3: Adjust key inputs such as revenue growth, WACC, and tax rates (highlighted cells).
  4. Step 4: Observe the DCF model update in real-time as you change the assumptions.
  5. Step 5: Examine the results and leverage them for your investment strategies.

Why Opt for the Bank of Zhengzhou Co., Ltd. Calculator?

  • Precision: Leveraging authentic Bank of Zhengzhou (6196HK) financial data guarantees accuracy.
  • Customizable: Tailored for users to easily experiment with and modify their inputs.
  • Efficiency: Avoid the complexities of creating a financial model from the ground up.
  • High-Quality: Crafted with the expertise and standards expected by top financial executives.
  • User-Friendly: Designed for accessibility, making it suitable for individuals with varying levels of financial modeling skills.

Who Can Benefit from Bank of Zhengzhou Co., Ltd. (6196HK)?

  • Investors: Gain insights and make informed decisions with our advanced investment tools.
  • Financial Analysts: Streamline your analysis process with our comprehensive financial models designed for flexibility.
  • Consultants: Effortlessly tailor our resources for impactful client presentations or detailed reports.
  • Finance Enthusiasts: Expand your knowledge of banking and financial strategies through practical, real-world scenarios.
  • Educators and Students: Utilize our tools as an applied learning resource in finance and banking curricula.

Contents of the Template

  • Comprehensive DCF Model: A flexible template featuring detailed valuation calculations.
  • Real-World Data: Bank of Zhengzhou Co., Ltd.'s (6196HK) historical and projected financials are preloaded for in-depth analysis.
  • Customizable Parameters: Modify WACC, growth rates, and tax assumptions to explore various scenarios.
  • Financial Statements: Complete annual and quarterly breakdowns for enhanced insights.
  • Key Ratios: Integrated analysis for evaluating profitability, efficiency, and leverage.
  • Dashboard with Visual Outputs: Visual aids including charts and tables to present clear, actionable results.


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.

Es wurden keine passenden Produkte gefunden.