|
Shanxi road & Bridge Co., Ltd. (000755.sz) valoración de DCF
CN | Industrials | Engineering & Construction | SHZ
|
- ✓ Completamente Editable: Adáptelo A Sus Necesidades En Excel O Sheets
- ✓ Diseño Profesional: Plantillas Confiables Y Estándares De La Industria
- ✓ Predeterminadas Para Un Uso Rápido Y Eficiente
- ✓ No Se Necesita Experiencia; Fáciles De Seguir
Shanxi Road & Bridge Co.,Ltd. (000755.SZ) Bundle
Evaluar las perspectivas financieras de Shanxi Road & Bridge Co., Ltd. ¡Como un experto! Esta calculadora DCF (000755SZ) presenta datos financieros previamente llenos y ofrece una flexibilidad total para modificar el crecimiento de los ingresos, WACC, los márgenes y otros supuestos cruciales para alinearse con sus proyecciones.
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 | 884.4 | 635.1 | 1,661.5 | 1,613.5 | 1,711.6 | 2,032.6 | 2,413.7 | 2,866.3 | 3,403.7 | 4,041.9 |
| Revenue Growth, % | 0 | -28.19 | 161.63 | -2.89 | 6.08 | 18.75 | 18.75 | 18.75 | 18.75 | 18.75 |
| EBITDA | 752.4 | 628.6 | 1,415.8 | 1,435.8 | 1,456.3 | 1,802.2 | 2,140.2 | 2,541.4 | 3,018.0 | 3,583.8 |
| EBITDA, % | 85.07 | 98.98 | 85.21 | 88.99 | 85.08 | 88.67 | 88.67 | 88.67 | 88.67 | 88.67 |
| Depreciation | 271.6 | 522.8 | 542.2 | 558.0 | 589.0 | 872.7 | 1,036.3 | 1,230.6 | 1,461.3 | 1,735.3 |
| Depreciation, % | 30.71 | 82.32 | 32.63 | 34.59 | 34.41 | 42.93 | 42.93 | 42.93 | 42.93 | 42.93 |
| EBIT | 480.7 | 105.8 | 873.6 | 877.8 | 867.2 | 929.6 | 1,103.9 | 1,310.8 | 1,556.6 | 1,848.5 |
| EBIT, % | 54.36 | 16.66 | 52.58 | 54.4 | 50.67 | 45.73 | 45.73 | 45.73 | 45.73 | 45.73 |
| Total Cash | 484.7 | 318.7 | 763.0 | 594.5 | 838.1 | 962.3 | 1,142.8 | 1,357.0 | 1,611.5 | 1,913.6 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 105.8 | 242.1 | 128.7 | 188.6 | 92.6 | 304.6 | 361.7 | 429.5 | 510.1 | 605.7 |
| Account Receivables, % | 11.96 | 38.13 | 7.75 | 11.69 | 5.41 | 14.99 | 14.99 | 14.99 | 14.99 | 14.99 |
| Inventories | .5 | 1.3 | 1.0 | .6 | 1.6 | 1.9 | 2.3 | 2.7 | 3.2 | 3.8 |
| Inventories, % | 0.06171955 | 0.21052 | 0.06286066 | 0.03951952 | 0.09176038 | 0.0932768 | 0.0932768 | 0.0932768 | 0.0932768 | 0.0932768 |
| Accounts Payable | 255.2 | 299.7 | 310.0 | 345.1 | 295.3 | 542.0 | 643.7 | 764.4 | 907.7 | 1,077.9 |
| Accounts Payable, % | 28.85 | 47.19 | 18.66 | 21.39 | 17.25 | 26.67 | 26.67 | 26.67 | 26.67 | 26.67 |
| Capital Expenditure | -279.2 | -1.5 | -24.6 | -12.4 | -26.4 | -144.7 | -171.8 | -204.0 | -242.3 | -287.7 |
| Capital Expenditure, % | -31.57 | -0.23104 | -1.48 | -0.76995 | -1.54 | -7.12 | -7.12 | -7.12 | -7.12 | -7.12 |
| Tax Rate, % | 24.87 | 24.87 | 24.87 | 24.87 | 24.87 | 24.87 | 24.87 | 24.87 | 24.87 | 24.87 |
| EBITAT | 409.4 | 102.2 | 754.2 | 714.4 | 651.6 | 789.4 | 937.5 | 1,113.2 | 1,322.0 | 1,569.8 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 550.7 | 530.9 | 1,395.9 | 1,235.6 | 1,259.5 | 1,551.8 | 1,846.1 | 2,192.3 | 2,603.3 | 3,091.4 |
| WACC, % | 5.33 | 5.57 | 5.36 | 5.25 | 5.12 | 5.33 | 5.33 | 5.33 | 5.33 | 5.33 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 9,513.6 | |||||||||
| Long Term Growth Rate, % | 3.50 | |||||||||
| Free cash flow (T + 1) | 3,200 | |||||||||
| Terminal Value | 175,083 | |||||||||
| Present Terminal Value | 135,063 | |||||||||
| Enterprise Value | 144,577 | |||||||||
| Net Debt | 5,789 | |||||||||
| Equity Value | 138,788 | |||||||||
| Diluted Shares Outstanding, MM | 1,467 | |||||||||
| Equity Value Per Share | 94.58 |
What You Will Receive
- Authentic Shanxi Data: Comprehensive financial information – ranging from revenue to EBIT – based on both actual and forecasted figures.
- Complete Customization: Modify all essential parameters (yellow cells) such as WACC, growth rates, and tax percentages.
- Immediate Valuation Adjustments: Automatic recalculations to evaluate the effects of changes on the fair value of Shanxi Road & Bridge Co., Ltd. (000755SZ).
- Flexible Excel Template: Designed for easy modifications, scenario analysis, and in-depth forecasting.
- Efficient and Precise: Avoid the hassle of constructing models from the ground up while ensuring accuracy and adaptability.
Key Features
- 🔍 Real-Life 000755SZ Financials: Pre-filled historical and projected data for Shanxi Road & Bridge Co., Ltd.
- ✏️ Fully Customizable Inputs: Modify all essential parameters (yellow cells) such as WACC, growth %, and tax rates.
- 📊 Professional DCF Valuation: Integrated formulas calculate the intrinsic value of Shanxi Road & Bridge using the Discounted Cash Flow method.
- ⚡ Instant Results: View Shanxi Road & Bridge's valuation immediately after adjusting inputs.
- Scenario Analysis: Evaluate and compare results for different financial assumptions side-by-side.
How It Works
- Step 1: Download the Excel file.
- Step 2: Examine Shanxi Road & Bridge Co., Ltd.'s pre-filled financial data and projections.
- Step 3: Adjust essential parameters such as revenue growth, WACC, and tax rates (highlighted cells).
- Step 4: Observe the DCF model refresh in real time as you modify your assumptions.
- Step 5: Evaluate the results and utilize the insights for investment strategies.
Why Choose Shanxi Road & Bridge Co., Ltd. ([000755SZ])?
- Time-Saving: Skip the hassle of building a DCF model from the ground up – it's ready for immediate use.
- Enhanced Accuracy: Dependable financial data and formulas minimize valuation errors.
- Highly Customizable: Adjust the model to align with your specific assumptions and forecasts.
- User-Friendly: Intuitive charts and outputs facilitate straightforward analysis of results.
- Preferred by Professionals: Created for experts who prioritize both precision and functionality.
Who Can Benefit from This Product?
- Investment Professionals: Develop comprehensive and accurate valuation models for analyzing investment portfolios involving Shanxi Road & Bridge Co.,Ltd. (000755SZ).
- Corporate Finance Departments: Evaluate valuation scenarios to inform strategic decisions within the organization.
- Financial Consultants: Deliver precise valuation insights to clients regarding Shanxi Road & Bridge Co.,Ltd. (000755SZ) stock.
- Academics and Students: Utilize real-life data to enhance learning and practice in financial modeling.
- Industry Enthusiasts: Gain insights into the valuation processes of infrastructure companies like Shanxi Road & Bridge Co.,Ltd. (000755SZ).
Contents of the Template
- Operating and Balance Sheet Data: Pre-filled historical data and forecasts for Shanxi Road & Bridge Co., Ltd. (000755SZ), covering metrics such as revenue, EBITDA, EBIT, and capital expenditures.
- WACC Calculation: A dedicated sheet to compute the Weighted Average Cost of Capital (WACC), featuring key parameters like Beta, risk-free rate, and share price.
- DCF Valuation (Unlevered and Levered): Customizable Discounted Cash Flow models illustrating intrinsic value with comprehensive calculations.
- Financial Statements: Pre-loaded annual and quarterly financial statements to assist with analysis.
- Key Ratios: Features profitability, leverage, and efficiency ratios specific to Shanxi Road & Bridge Co., Ltd. (000755SZ).
- Dashboard and Charts: Visual representation of valuation outputs and assumptions for easier result analysis.
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.