|
C*Core Technology Co., Ltd. (688262.SS) DCF -Bewertung
CN | Technology | Semiconductors | 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
C*Core Technology Co., Ltd. (688262.SS) Bundle
Gewinnen Sie Einblick in Ihre C*Core Technology Co., Ltd. (688262SS) Bewertungsanalyse mit unserem ausgefeilten DCF -Taschenrechner! Mit realen (688262SS) -Daten können Sie diese Excel -Vorlage vorhersagen, um Vorhersagen und Annahmen anzupassen, um den inneren Wert der C*Core Technology Co., Ltd., genau zu 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 | 231.6 | 259.5 | 407.4 | 524.8 | 449.4 | 543.2 | 656.6 | 793.6 | 959.3 | 1,159.6 |
| Revenue Growth, % | 0 | 12.06 | 56.99 | 28.83 | -14.38 | 20.88 | 20.88 | 20.88 | 20.88 | 20.88 |
| EBITDA | 61.3 | 77.2 | 113.4 | 114.7 | -192.4 | 68.5 | 82.8 | 100.1 | 121.0 | 146.3 |
| EBITDA, % | 26.47 | 29.73 | 27.85 | 21.85 | -42.83 | 12.61 | 12.61 | 12.61 | 12.61 | 12.61 |
| Depreciation | 26.2 | 27.4 | 35.4 | 48.3 | 43.8 | 53.8 | 65.0 | 78.6 | 95.0 | 114.8 |
| Depreciation, % | 11.31 | 10.57 | 8.7 | 9.19 | 9.74 | 9.9 | 9.9 | 9.9 | 9.9 | 9.9 |
| EBIT | 35.1 | 49.7 | 78.0 | 66.4 | -236.2 | 14.7 | 17.8 | 21.5 | 26.0 | 31.4 |
| EBIT, % | 15.16 | 19.16 | 19.14 | 12.66 | -52.57 | 2.71 | 2.71 | 2.71 | 2.71 | 2.71 |
| Total Cash | 58.0 | 91.6 | 2,380.2 | 1,905.6 | 1,121.5 | 391.4 | 473.2 | 571.9 | 691.3 | 835.7 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 194.1 | 190.3 | 231.6 | 333.4 | 279.7 | 369.1 | 446.2 | 539.3 | 651.9 | 788.0 |
| Account Receivables, % | 83.81 | 73.34 | 56.86 | 63.52 | 62.23 | 67.95 | 67.95 | 67.95 | 67.95 | 67.95 |
| Inventories | 107.5 | 121.8 | 139.1 | 218.1 | 476.5 | 292.3 | 353.3 | 427.1 | 516.2 | 624.0 |
| Inventories, % | 46.41 | 46.93 | 34.15 | 41.56 | 106.04 | 53.81 | 53.81 | 53.81 | 53.81 | 53.81 |
| Accounts Payable | 16.2 | 9.2 | 45.9 | 49.9 | 47.6 | 45.5 | 55.0 | 66.5 | 80.4 | 97.1 |
| Accounts Payable, % | 6.98 | 3.53 | 11.27 | 9.51 | 10.6 | 8.38 | 8.38 | 8.38 | 8.38 | 8.38 |
| Capital Expenditure | -26.1 | -42.1 | -62.6 | -116.5 | -268.1 | -135.5 | -163.8 | -198.0 | -239.3 | -289.3 |
| Capital Expenditure, % | -11.28 | -16.23 | -15.38 | -22.19 | -59.65 | -24.95 | -24.95 | -24.95 | -24.95 | -24.95 |
| Tax Rate, % | 29.15 | 29.15 | 29.15 | 29.15 | 29.15 | 29.15 | 29.15 | 29.15 | 29.15 | 29.15 |
| EBITAT | 33.0 | 48.6 | 75.2 | 75.7 | -167.4 | 13.5 | 16.3 | 19.8 | 23.9 | 28.9 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -252.3 | 16.4 | 26.1 | -169.4 | -598.6 | 24.5 | -211.0 | -255.0 | -308.3 | -372.6 |
| WACC, % | 5.8 | 5.8 | 5.8 | 5.8 | 5.79 | 5.8 | 5.8 | 5.8 | 5.8 | 5.8 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -907.9 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | -380 | |||||||||
| Terminal Value | -10,006 | |||||||||
| Present Terminal Value | -7,548 | |||||||||
| Enterprise Value | -8,456 | |||||||||
| Net Debt | -675 | |||||||||
| Equity Value | -7,781 | |||||||||
| Diluted Shares Outstanding, MM | 338 | |||||||||
| Equity Value Per Share | -23.06 |
Benefits of Choosing Us
- Authentic C*Core Financial Data: Comes pre-loaded with C*Core’s historical and projected figures for accurate analysis.
- Fully Customizable Template: Easily adjust essential inputs like revenue growth, WACC, and EBITDA percentage.
- Instant Calculations: Watch C*Core’s intrinsic value refresh automatically as you tweak the parameters.
- Professional Valuation Tool: Tailored for investors, analysts, and consultants aiming for precise DCF outcomes.
- User-Friendly Interface: Designed with a straightforward layout and clear instructions suitable for all skill levels.
Key Features
- Authentic C*Core Data: Comes pre-loaded with C*Core Technology Co., Ltd.'s historical financials and future projections.
- Customizable Parameters: Fine-tune inputs such as revenue growth, profit margins, WACC, tax rates, and capital investments.
- Interactive Valuation Model: Automatically refreshes Net Present Value (NPV) and intrinsic value based on your adjustments.
- Scenario Analysis: Develop various forecasting scenarios to evaluate different valuation results.
- User-Centric Interface: Intuitive, organized, and suitable for both seasoned professionals and newcomers.
How It Functions
- 1. Access the Template: Download and open the Excel file containing C*Core Technology Co., Ltd.'s preloaded data.
- 2. Modify Assumptions: Adjust critical inputs such as growth rates, WACC, and capital expenditures.
- 3. View Results in Real-Time: The DCF model automatically computes intrinsic value and NPV.
- 4. Experiment with Scenarios: Analyze various forecasts to evaluate different valuation results.
- 5. Present with Assurance: Showcase professional valuation insights to back up your strategic decisions.
Why Opt for C*Core Technology Co., Ltd. ([688262SS]) Calculator?
- Reliable Insights: Utilize accurate C*Core financial data for trustworthy valuation outcomes.
- Tailorable Options: Modify essential factors such as growth projections, WACC, and tax rates to suit your analysis.
- Efficient Process: Ready-to-use calculations save you the time of building from ground up.
- Advanced Tool: Crafted for investors, analysts, and consultants in the tech sector.
- Accessible Interface: User-friendly design and clear step-by-step guidance make it approachable for everyone.
Who Can Benefit from C*Core Technology Co., Ltd. (688262SS)?
- Individual Investors: Gain insights to make informed decisions regarding your investments in C*Core Technology Co., Ltd. (688262SS).
- Financial Analysts: Enhance your valuation workflows with comprehensive financial models tailored for C*Core Technology Co., Ltd. (688262SS).
- Consultants: Provide clients with swift and accurate valuation advice related to C*Core Technology Co., Ltd. (688262SS).
- Business Owners: Learn how tech companies like C*Core Technology Co., Ltd. (688262SS) are valued to inform your own business strategies.
- Finance Students: Explore valuation methodologies utilizing real-time data and case studies from C*Core Technology Co., Ltd. (688262SS).
What the Template Includes
- Historical Data: Contains C*Core Technology Co., Ltd.'s past financial information and foundational forecasts.
- DCF and Levered DCF Models: Comprehensive templates designed to assess the intrinsic value of C*Core Technology Co., Ltd. (688262SS).
- WACC Sheet: Pre-configured calculations for the Weighted Average Cost of Capital.
- Editable Inputs: Adjust critical factors such as growth rates, EBITDA percentages, and CAPEX assumptions.
- Quarterly and Annual Statements: A thorough analysis of C*Core Technology Co., Ltd.'s financial performance.
- Interactive Dashboard: Dynamically visualize valuation outputs 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.