|
Baozun Inc. (Bzun) DCF -Bewertung
CN | Consumer Cyclical | Specialty Retail | NASDAQ
|
- ✓ 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
Baozun Inc. (BZUN) Bundle
Bewerten Sie die finanziellen Aussichten von Baozun Inc. wie ein Experte! Dieser (BZun) DCF-Taschenrechner verfügt über vorgefüllte Finanzdaten und bietet die Flexibilität, das Umsatzwachstum, WACC, Margen und andere kritische Annahmen zu ändern, um sich mit Ihren Vorhersagen 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 | 999.4 | 1,215.4 | 1,290.2 | 1,153.5 | 1,210.0 | 1,276.7 | 1,347.2 | 1,421.5 | 1,500.0 | 1,582.7 |
| Revenue Growth, % | 0 | 21.62 | 6.15 | -10.6 | 4.9 | 5.52 | 5.52 | 5.52 | 5.52 | 5.52 |
| EBITDA | 72.7 | 82.4 | 15.1 | -44.9 | 10.4 | 31.1 | 32.9 | 34.7 | 36.6 | 38.6 |
| EBITDA, % | 7.28 | 6.78 | 1.17 | -3.89 | 0.86185 | 2.44 | 2.44 | 2.44 | 2.44 | 2.44 |
| Depreciation | 16.5 | 20.8 | 28.4 | 27.0 | 34.6 | 27.5 | 29.0 | 30.6 | 32.3 | 34.1 |
| Depreciation, % | 1.65 | 1.71 | 2.2 | 2.34 | 2.86 | 2.15 | 2.15 | 2.15 | 2.15 | 2.15 |
| EBIT | 56.2 | 61.6 | -13.3 | -71.9 | -24.1 | 3.7 | 3.9 | 4.1 | 4.3 | 4.5 |
| EBIT, % | 5.63 | 5.06 | -1.03 | -6.23 | -1.99 | 0.28689 | 0.28689 | 0.28689 | 0.28689 | 0.28689 |
| Total Cash | 273.0 | 690.5 | 632.5 | 417.3 | 394.1 | 515.6 | 544.0 | 574.0 | 605.7 | 639.1 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 293.4 | 351.7 | 373.5 | 327.6 | 311.9 | 361.1 | 381.0 | 402.1 | 424.3 | 447.7 |
| Account Receivables, % | 29.35 | 28.94 | 28.95 | 28.4 | 25.78 | 28.28 | 28.28 | 28.28 | 28.28 | 28.28 |
| Inventories | 123.1 | 140.9 | 147.4 | 129.5 | 143.5 | 149.2 | 157.4 | 166.1 | 175.3 | 184.9 |
| Inventories, % | 12.32 | 11.59 | 11.43 | 11.23 | 11.86 | 11.68 | 11.68 | 11.68 | 11.68 | 11.68 |
| Accounts Payable | 149.4 | 57.9 | 67.8 | 65.2 | 77.4 | 94.5 | 99.7 | 105.2 | 111.0 | 117.2 |
| Accounts Payable, % | 14.95 | 4.76 | 5.26 | 5.65 | 6.4 | 7.4 | 7.4 | 7.4 | 7.4 | 7.4 |
| Capital Expenditure | -12.5 | -15.2 | -39.2 | -28.4 | -22.7 | -25.2 | -26.6 | -28.1 | -29.7 | -31.3 |
| Capital Expenditure, % | -1.25 | -1.25 | -3.04 | -2.46 | -1.87 | -1.98 | -1.98 | -1.98 | -1.98 | -1.98 |
| Tax Rate, % | -32.1 | -32.1 | -32.1 | -32.1 | -32.1 | -32.1 | -32.1 | -32.1 | -32.1 | -32.1 |
| EBITAT | 45.4 | 47.8 | -18.1 | -75.1 | -31.9 | 3.4 | 3.5 | 3.7 | 3.9 | 4.2 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -217.7 | -114.2 | -47.3 | -15.4 | -6.1 | -32.2 | -17.0 | -18.0 | -19.0 | -20.0 |
| WACC, % | 4.64 | 4.59 | 4.95 | 4.95 | 4.95 | 4.82 | 4.82 | 4.82 | 4.82 | 4.82 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -93.3 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | -20 | |||||||||
| Terminal Value | -725 | |||||||||
| Present Terminal Value | -573 | |||||||||
| Enterprise Value | -666 | |||||||||
| Net Debt | 83 | |||||||||
| Equity Value | -749 | |||||||||
| Diluted Shares Outstanding, MM | 179 | |||||||||
| Equity Value Per Share | -4.20 |
What You Will Get
- Real BZUN Financial Data: Pre-filled with Baozun Inc.’s historical and projected data for precise analysis.
- Fully Editable Template: Modify key inputs like revenue growth, WACC, and EBITDA % with ease.
- Automatic Calculations: See Baozun Inc.’s intrinsic value update instantly based on your changes.
- Professional Valuation Tool: Designed for investors, analysts, and consultants seeking accurate DCF results.
- User-Friendly Design: Simple structure and clear instructions for all experience levels.
Key Features
- Comprehensive Data: Baozun Inc.'s historical financial statements and pre-filled projections.
- Customizable Parameters: Modify WACC, tax rates, revenue growth, and EBITDA margins as needed.
- Real-Time Insights: Observe Baozun Inc.'s intrinsic value update instantly.
- Intuitive Visualizations: Dashboard graphs showcase valuation outcomes and essential metrics.
- Designed for Precision: A reliable resource for analysts, investors, and finance professionals.
How It Works
- Step 1: Download the Excel file.
- Step 2: Review pre-entered Baozun Inc. (BZUN) data (historical and projected).
- Step 3: Adjust key assumptions (yellow cells) based on your analysis.
- Step 4: View automatic recalculations for Baozun Inc. (BZUN)’s intrinsic value.
- Step 5: Use the outputs for investment decisions or reporting.
Why Choose This Calculator for Baozun Inc. (BZUN)?
- User-Friendly Interface: Tailored for both novices and seasoned professionals.
- Customizable Inputs: Adjust parameters easily to suit your analysis needs.
- Real-Time Feedback: Observe immediate updates to Baozun’s valuation with input changes.
- Pre-Configured Data: Comes with Baozun’s latest financial metrics for swift evaluations.
- Relied Upon by Experts: Utilized by investors and analysts to guide strategic decisions.
Who Should Use This Product?
- Professional Investors: Develop comprehensive and accurate valuation models for portfolio assessment related to Baozun Inc. (BZUN).
- Corporate Finance Teams: Evaluate valuation scenarios to inform strategic decisions within their organizations.
- Consultants and Advisors: Deliver precise valuation insights for clients interested in Baozun Inc. (BZUN).
- Students and Educators: Utilize real-world data to enhance learning and practice financial modeling techniques.
- Tech Enthusiasts: Gain insights into how e-commerce companies like Baozun Inc. (BZUN) are valued in the market.
What the Template Contains
- Pre-Filled DCF Model: Baozun Inc.’s (BZUN) financial data preloaded for immediate use.
- WACC Calculator: Detailed calculations for Weighted Average Cost of Capital.
- Financial Ratios: Evaluate Baozun Inc.’s (BZUN) profitability, leverage, and efficiency.
- Editable Inputs: Change assumptions such as growth, margins, and CAPEX to fit your scenarios.
- Financial Statements: Annual and quarterly reports to support detailed analysis.
- Interactive Dashboard: Easily visualize key valuation metrics and 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.