NetEase, Inc. (NTES) DCF Valuation

Netease, Inc. (NTES) DCF -Bewertung

CN | Technology | Electronic Gaming & Multimedia | NASDAQ
NetEase, Inc. (NTES) 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

NetEase, Inc. (NTES) Bundle

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

TOTAL:

Entdecken Sie den wahren Wert von NetEase, Inc. (NTES) mit unserem erweiterten DCF -Taschenrechner! Passen Sie die wichtigsten Annahmen an, erkunden Sie verschiedene Szenarien und untersuchen, wie unterschiedliche Faktoren die Bewertung von Netease, Inc. (NTES) beeinflussen - alles innerhalb einer bequemen Excel -Vorlage.


Discounted Cash Flow (DCF) - (USD MM)

Year AY1
2020		 AY2
2021		 AY3
2022		 AY4
2023		 AY5
2024		 FY1
2025		 FY2
2026		 FY3
2027		 FY4
2028		 FY5
2029
Revenue 10,115.2 12,029.2 13,249.8 14,207.2 14,458.1 15,833.8 17,340.4 18,990.3 20,797.3 22,776.2
Revenue Growth, % 0 18.92 10.15 7.23 1.77 9.52 9.52 9.52 9.52 9.52
EBITDA 2,471.1 2,704.0 3,087.7 4,224.3 4,394.2 4,127.5 4,520.2 4,950.3 5,421.3 5,937.2
EBITDA, % 24.43 22.48 23.3 29.73 30.39 26.07 26.07 26.07 26.07 26.07
Depreciation 474.8 449.8 392.5 419.5 332.0 527.1 577.2 632.2 692.3 758.2
Depreciation, % 4.69 3.74 2.96 2.95 2.3 3.33 3.33 3.33 3.33 3.33
EBIT 1,996.3 2,254.2 2,695.2 3,804.7 4,062.2 3,600.4 3,943.0 4,318.1 4,729.0 5,179.0
EBIT, % 19.74 18.74 20.34 26.78 28.1 22.74 22.74 22.74 22.74 22.74
Total Cash 12,834.3 13,392.5 16,128.3 17,400.1 18,891.2 15,833.8 17,340.4 18,990.3 20,797.3 22,776.2
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 628.4 756.3 686.9 1,267.9 778.4
Account Receivables, % 6.21 6.29 5.18 8.92 5.38
Inventories 85.3 132.5 136.4 95.5 78.5 132.7 145.3 159.1 174.2 190.8
Inventories, % 0.84326 1.1 1.03 0.67207 0.54281 0.83781 0.83781 0.83781 0.83781 0.83781
Accounts Payable 155.8 135.3 206.9 121.0 98.9 182.5 199.8 218.8 239.7 262.5
Accounts Payable, % 1.54 1.12 1.56 0.85149 0.68431 1.15 1.15 1.15 1.15 1.15
Capital Expenditure -451.8 -427.0 -363.0 -587.1 -175.1 -509.8 -558.4 -611.5 -669.7 -733.4
Capital Expenditure, % -4.47 -3.55 -2.74 -4.13 -1.21 -3.22 -3.22 -3.22 -3.22 -3.22
Tax Rate, % 16.85 16.85 16.85 16.85 16.85 16.85 16.85 16.85 16.85 16.85
EBITAT 1,566.5 1,800.5 2,260.3 3,286.3 3,377.5 2,964.8 3,246.9 3,555.8 3,894.2 4,264.7
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 1,031.6 1,627.7 2,426.9 2,492.7 4,018.9 2,776.6 3,174.1 3,476.1 3,806.9 4,169.1
WACC, % 7.9 7.9 7.9 7.9 7.9 7.9 7.9 7.9 7.9 7.9
PV UFCF
SUM PV UFCF 13,725.8
Long Term Growth Rate, % 3.00
Free cash flow (T + 1) 4,294
Terminal Value 87,634
Present Terminal Value 59,919
Enterprise Value 73,644
Net Debt -5,376
Equity Value 79,020
Diluted Shares Outstanding, MM 3,231
Equity Value Per Share 24.46

What You Will Get

  • Real NTES Financials: Access to historical and projected data for precise valuation.
  • Customizable Inputs: Adjust WACC, tax rates, revenue growth, and capital expenditures as needed.
  • Instant Calculations: Intrinsic value and NPV are computed in real-time.
  • Scenario Analysis: Explore various scenarios to assess NetEase’s future performance.
  • User-Friendly Interface: Designed for professionals but easy for newcomers to navigate.

Key Features

  • 🔍 Real-Life NTES Financials: Pre-filled historical and projected data for NetEase, Inc.
  • ✏️ Fully Customizable Inputs: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
  • 📊 Professional DCF Valuation: Built-in formulas calculate NetEase’s intrinsic value using the Discounted Cash Flow method.
  • ⚡ Instant Results: Visualize NetEase’s valuation instantly after making changes.
  • Scenario Analysis: Test and compare outcomes for various financial assumptions side-by-side.

How It Works

  • 1. Open the Template: Download and open the Excel file featuring NetEase, Inc.'s (NTES) preloaded data.
  • 2. Edit Assumptions: Modify key inputs such as growth rates, WACC, and capital expenditures.
  • 3. View Results Instantly: The DCF model automatically computes intrinsic value and NPV.
  • 4. Test Scenarios: Evaluate multiple forecasts to explore various valuation outcomes.
  • 5. Use with Confidence: Deliver professional valuation insights to enhance your decision-making.

Why Choose This Calculator for NetEase, Inc. (NTES)?

  • Accurate Data: Up-to-date NetEase financials provide trustworthy valuation outcomes.
  • Customizable: Modify essential parameters such as growth rates, WACC, and tax rates to align with your forecasts.
  • Time-Saving: Ready-made calculations save you from starting from the ground up.
  • Professional-Grade Tool: Tailored for investors, analysts, and consultants in the tech sector.
  • User-Friendly: Simple design and clear instructions make it accessible for everyone.

Who Should Use This Product?

  • Professional Investors: Develop comprehensive and accurate valuation models for portfolio assessment of NetEase, Inc. (NTES).
  • Corporate Finance Teams: Evaluate valuation scenarios to inform strategic decisions within the organization.
  • Consultants and Advisors: Deliver precise valuation insights for clients interested in NetEase, Inc. (NTES).
  • Students and Educators: Utilize real-world data to enhance learning and practice in financial modeling.
  • Tech Enthusiasts: Gain insights into how technology firms like NetEase, Inc. (NTES) are valued in the market.

What the Template Contains

  • Comprehensive DCF Model: Editable template with detailed valuation calculations tailored for NetEase, Inc. (NTES).
  • Real-World Data: NetEase's historical and projected financials preloaded for thorough analysis.
  • Customizable Parameters: Adjust 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 profitability, efficiency, and leverage metrics.
  • Dashboard with Visual Outputs: Charts and tables designed for 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.