|
Greenland Technologies Holding Corporation (GTEC) DCF -Bewertung
US | Industrials | Industrial - Machinery | 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
Greenland Technologies Holding Corporation (GTEC) Bundle
Unser (GTEC) DCF-Taschenrechner (GTEC) ermöglicht es Ihnen, die Bewertung von Grönland-Technologien-Holding Corporation anhand realer Finanzdaten zu bewerten und gleichzeitig eine vollständige Flexibilität zu bieten, um alle Schlüsselparameter für erweiterte Projektionen zu ändern.
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 | 52.4 | 66.9 | 98.8 | 90.8 | 90.3 | 105.4 | 123.0 | 143.5 | 167.5 | 195.5 |
| Revenue Growth, % | 0 | 27.6 | 47.82 | -8.1 | -0.54765 | 16.69 | 16.69 | 16.69 | 16.69 | 16.69 |
| EBITDA | 8.9 | 9.1 | 10.8 | 8.4 | -20.9 | 5.8 | 6.8 | 8.0 | 9.3 | 10.8 |
| EBITDA, % | 16.99 | 13.67 | 10.89 | 9.24 | -23.1 | 5.54 | 5.54 | 5.54 | 5.54 | 5.54 |
| Depreciation | 2.3 | 2.4 | 2.5 | 2.4 | 2.2 | 3.3 | 3.9 | 4.5 | 5.3 | 6.1 |
| Depreciation, % | 4.39 | 3.64 | 2.54 | 2.68 | 2.43 | 3.14 | 3.14 | 3.14 | 3.14 | 3.14 |
| EBIT | 6.6 | 6.7 | 8.3 | 6.0 | -23.1 | 2.5 | 3.0 | 3.4 | 4.0 | 4.7 |
| EBIT, % | 12.6 | 10.03 | 8.35 | 6.56 | -25.53 | 2.4 | 2.4 | 2.4 | 2.4 | 2.4 |
| Total Cash | 2.1 | 7.2 | 13.2 | 24.1 | 25.8 | 17.5 | 20.5 | 23.9 | 27.9 | 32.5 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 12.0 | 81.7 | 93.1 | 73.3 | 43.8 | 73.0 | 85.2 | 99.4 | 116.0 | 135.4 |
| Account Receivables, % | 22.85 | 122.26 | 94.24 | 80.7 | 48.54 | 69.26 | 69.26 | 69.26 | 69.26 | 69.26 |
| Inventories | 10.0 | 15.4 | 25.8 | 23.1 | 24.9 | 25.5 | 29.8 | 34.8 | 40.6 | 47.3 |
| Inventories, % | 19.03 | 23 | 26.11 | 25.43 | 27.55 | 24.22 | 24.22 | 24.22 | 24.22 | 24.22 |
| Accounts Payable | 14.7 | 22.0 | 29.1 | 24.8 | 25.3 | 30.7 | 35.8 | 41.8 | 48.8 | 57.0 |
| Accounts Payable, % | 28.08 | 32.91 | 29.41 | 27.32 | 27.98 | 29.14 | 29.14 | 29.14 | 29.14 | 29.14 |
| Capital Expenditure | -2.3 | -1.1 | -.9 | -.5 | -.7 | -1.8 | -2.1 | -2.4 | -2.8 | -3.3 |
| Capital Expenditure, % | -4.44 | -1.62 | -0.90488 | -0.57814 | -0.81421 | -1.67 | -1.67 | -1.67 | -1.67 | -1.67 |
| Tax Rate, % | 31.88 | 31.88 | 31.88 | 31.88 | 31.88 | 31.88 | 31.88 | 31.88 | 31.88 | 31.88 |
| EBITAT | 5.0 | 5.2 | 5.7 | 5.4 | -15.7 | 1.9 | 2.3 | 2.6 | 3.1 | 3.6 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -2.3 | -61.3 | -7.5 | 25.6 | 13.9 | -20.9 | -7.3 | -8.5 | -9.9 | -11.6 |
| WACC, % | 5.36 | 5.45 | 5.18 | 5.79 | 5.16 | 5.39 | 5.39 | 5.39 | 5.39 | 5.39 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -50.5 | |||||||||
| Long Term Growth Rate, % | 1.00 | |||||||||
| Free cash flow (T + 1) | -12 | |||||||||
| Terminal Value | -266 | |||||||||
| Present Terminal Value | -205 | |||||||||
| Enterprise Value | -255 | |||||||||
| Net Debt | 19 | |||||||||
| Equity Value | -274 | |||||||||
| Diluted Shares Outstanding, MM | 13 | |||||||||
| Equity Value Per Share | -20.72 |
What You Will Receive
- Pre-Filled Financial Model: GTEC’s actual data facilitates accurate DCF valuation.
- Comprehensive Forecast Control: Modify revenue growth, margins, WACC, and other essential factors.
- Real-Time Calculations: Automatic updates provide immediate results as adjustments are made.
- Investor-Ready Template: A polished Excel file crafted for high-quality valuation.
- Customizable and Reusable: Designed for versatility, allowing for repeated use in detailed forecasts.
Key Features
- Real-Life GTEC Data: Pre-filled with Greenland Technologies' historical financial performance and future projections.
- Fully Customizable Inputs: Modify revenue growth, profit margins, WACC, tax rates, and capital expenditures as needed.
- Dynamic Valuation Model: Automatic recalculation of Net Present Value (NPV) and intrinsic value based on your specified inputs.
- Scenario Testing: Generate various forecast scenarios to evaluate different valuation results.
- User-Friendly Design: Intuitive, organized, and tailored for both professionals and novices.
How It Works
- Step 1: Download the prebuilt Excel template featuring Greenland Technologies Holding Corporation’s (GTEC) data.
- Step 2: Navigate through the pre-filled sheets to familiarize yourself with the essential metrics.
- Step 3: Modify forecasts and assumptions in the editable yellow cells (WACC, growth, margins).
- Step 4: Instantly view updated results, including Greenland Technologies Holding Corporation’s (GTEC) intrinsic value.
- Step 5: Make informed investment choices or create reports based on the generated outputs.
Why Choose Greenland Technologies Holding Corporation (GTEC)?
- Innovative Solutions: Cutting-edge technology tailored for modern needs.
- Strong Performance: Proven track record in delivering consistent results.
- Customer-Centric Approach: Focused on meeting the unique demands of our clients.
- Experienced Team: A dedicated group of professionals committed to excellence.
- Industry Recognition: A trusted name in the market with accolades from leading experts.
Who Should Use Greenland Technologies Holding Corporation (GTEC)?
- Investors: Gain insights and make informed decisions with our advanced investment analysis tools.
- Financial Analysts: Streamline your workflow with customizable financial models tailored for GTEC.
- Consultants: Efficiently modify our resources for impactful client presentations or strategic reports.
- Tech Enthusiasts: Explore the latest advancements in technology and their implications for the market.
- Educators and Students: Utilize our materials as a hands-on resource in technology and finance education.
What the Template Contains
- Pre-Filled Data: Includes Greenland Technologies Holding Corporation's (GTEC) historical financials and forecasts.
- Discounted Cash Flow Model: Editable DCF valuation model with automatic calculations tailored for (GTEC).
- Weighted Average Cost of Capital (WACC): A dedicated sheet for calculating WACC based on custom inputs specific to (GTEC).
- Key Financial Ratios: Analyze (GTEC)'s profitability, efficiency, and leverage metrics.
- Customizable Inputs: Easily edit revenue growth, margins, and tax rates for (GTEC).
- Clear Dashboard: Visuals and tables summarizing key valuation results for (GTEC).
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.