|
Yuan Long Ping High-Tech Agriculture Co., Ltd. (000998.SZ) Valoración de DCF
CN | Consumer Defensive | Agricultural Farm Products | 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
Yuan Long Ping High-Tech Agriculture Co., Ltd. (000998.SZ) Bundle
Ya sea que sea un inversor o analista, esta calculadora DCF (000998SZ) es su herramienta esencial para una valoración precisa. Precedido con yuan Long Ping High-Tech Agriculture Co., Ltd. Datos reales, puede ajustar previsos y presenciar los efectos en tiempo real.
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 | 3,129.5 | 3,290.5 | 3,503.4 | 3,688.8 | 9,223.2 | 11,918.8 | 15,402.3 | 19,903.8 | 25,721.0 | 33,238.3 |
| Revenue Growth, % | 0 | 5.14 | 6.47 | 5.29 | 150.03 | 29.23 | 29.23 | 29.23 | 29.23 | 29.23 |
| EBITDA | 572.0 | 689.2 | 669.6 | 430.1 | 1,503.9 | 2,057.3 | 2,658.6 | 3,435.6 | 4,439.7 | 5,737.2 |
| EBITDA, % | 18.28 | 20.95 | 19.11 | 11.66 | 16.31 | 17.26 | 17.26 | 17.26 | 17.26 | 17.26 |
| Depreciation | 271.3 | 285.0 | 309.2 | 545.3 | 630.1 | 1,138.7 | 1,471.5 | 1,901.6 | 2,457.4 | 3,175.6 |
| Depreciation, % | 8.67 | 8.66 | 8.83 | 14.78 | 6.83 | 9.55 | 9.55 | 9.55 | 9.55 | 9.55 |
| EBIT | 300.7 | 404.3 | 360.4 | -115.2 | 873.8 | 918.6 | 1,187.0 | 1,534.0 | 1,982.3 | 2,561.6 |
| EBIT, % | 9.61 | 12.29 | 10.29 | -3.12 | 9.47 | 7.71 | 7.71 | 7.71 | 7.71 | 7.71 |
| Total Cash | 1,992.3 | 1,760.3 | 2,846.2 | 3,118.8 | 4,436.8 | 7,891.5 | 10,197.9 | 13,178.3 | 17,029.9 | 22,007.1 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 897.5 | 735.0 | 571.0 | .0 | 2,042.5 | 2,132.5 | 2,755.8 | 3,561.2 | 4,602.0 | 5,947.0 |
| Account Receivables, % | 28.68 | 22.34 | 16.3 | 0 | 22.14 | 17.89 | 17.89 | 17.89 | 17.89 | 17.89 |
| Inventories | 3,009.2 | 2,465.8 | 1,880.8 | 1,894.1 | 4,555.2 | 7,759.5 | 10,027.3 | 12,958.0 | 16,745.1 | 21,639.1 |
| Inventories, % | 96.15 | 74.94 | 53.69 | 51.35 | 49.39 | 65.1 | 65.1 | 65.1 | 65.1 | 65.1 |
| Accounts Payable | 576.8 | 411.4 | 491.4 | 1,437.0 | 1,477.3 | 2,382.1 | 3,078.3 | 3,978.0 | 5,140.7 | 6,643.1 |
| Accounts Payable, % | 18.43 | 12.5 | 14.03 | 38.96 | 16.02 | 19.99 | 19.99 | 19.99 | 19.99 | 19.99 |
| Capital Expenditure | -336.2 | -299.9 | -448.3 | -287.3 | -1,451.7 | -1,339.2 | -1,730.6 | -2,236.5 | -2,890.1 | -3,734.8 |
| Capital Expenditure, % | -10.74 | -9.11 | -12.79 | -7.79 | -15.74 | -11.24 | -11.24 | -11.24 | -11.24 | -11.24 |
| Tax Rate, % | 44.66 | 44.66 | 44.66 | 44.66 | 44.66 | 44.66 | 44.66 | 44.66 | 44.66 | 44.66 |
| EBITAT | 322.8 | 375.7 | 327.0 | -118.1 | 483.5 | 806.5 | 1,042.2 | 1,346.8 | 1,740.5 | 2,249.2 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -3,072.1 | 901.2 | 1,017.1 | 1,643.2 | -5,001.4 | -1,783.5 | -1,411.7 | -1,824.3 | -2,357.5 | -3,046.6 |
| WACC, % | 5.3 | 5.16 | 5.11 | 5.3 | 4.39 | 5.05 | 5.05 | 5.05 | 5.05 | 5.05 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -8,867.7 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | -3,107 | |||||||||
| Terminal Value | -101,855 | |||||||||
| Present Terminal Value | -79,613 | |||||||||
| Enterprise Value | -88,481 | |||||||||
| Net Debt | 6,728 | |||||||||
| Equity Value | -95,209 | |||||||||
| Diluted Shares Outstanding, MM | 1,334 | |||||||||
| Equity Value Per Share | -71.39 |
What You Will Receive
- Authentic 000998SZ Financial Data: Access to both historical and projected figures for precise assessments.
- Customizable Parameters: Adjust WACC, tax rates, revenue growth, and capital investments as needed.
- Real-Time Calculations: Dynamic computation of intrinsic value and NPV.
- Scenario Analysis: Explore various scenarios to assess the future performance of Yuan Long Ping High-Tech Agriculture Co., Ltd.
- User-Friendly Design: Engineered for professionals while remaining easy to navigate for newcomers.
Key Features
- Accurate Financial Data for Yuan Long Ping: Access reliable pre-loaded historical data and forecasts.
- Customizable Assumption Settings: Modify highlighted cells for parameters like WACC, growth rates, and profit margins.
- Real-Time Calculations: Automatic updates for DCF, Net Present Value (NPV), and cash flow assessments.
- User-Friendly Dashboard: Intuitive charts and summaries for visualizing your valuation outcomes.
- Designed for All Skill Levels: A straightforward layout catered to investors, CFOs, and consultants alike.
How It Works
- Step 1: Download the prebuilt Excel template containing data for Yuan Long Ping High-Tech Agriculture Co., Ltd. (000998SZ).
- Step 2: Review 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 see recalculated results, including the intrinsic value of Yuan Long Ping High-Tech Agriculture Co., Ltd. (000998SZ).
- Step 5: Use the outputs to make well-informed investment decisions or create detailed reports.
Why Choose This Calculator for Yuan Long Ping High-Tech Agriculture Co., Ltd. (000998SZ)?
- Designed for Experts: A sophisticated tool utilized by agricultural analysts, financial officers, and industry consultants.
- Accurate Data: Comprehensive historical and projected financials for Yuan Long Ping preloaded for precision.
- Flexible Scenario Analysis: Effortlessly test various forecasts and assumptions.
- Clear and Concise Outputs: Instantly calculates intrinsic value, NPV, and essential metrics.
- User-Friendly: Detailed step-by-step instructions to assist you throughout the process.
Who Can Benefit from This Product?
- Agricultural Investors: Develop comprehensive and trustworthy valuation models for analyzing investments in Yuan Long Ping High-Tech Agriculture Co., Ltd. (000998SZ).
- Corporate Finance Departments: Evaluate valuation scenarios to inform strategic decisions within agricultural sectors.
- Consultants and Advisors: Deliver precise valuation insights regarding Yuan Long Ping High-Tech Agriculture Co., Ltd. (000998SZ) to clients.
- Students and Instructors: Utilize real-world agricultural data to enhance learning and practice in financial modeling.
- Agritech Enthusiasts: Gain insights into how agricultural companies like Yuan Long Ping High-Tech Agriculture Co., Ltd. (000998SZ) are assessed in the market.
Components of the Template
- Pre-Filled Data: Contains historical financials and projections for Yuan Long Ping High-Tech Agriculture Co., Ltd. (000998SZ).
- Discounted Cash Flow Model: An editable DCF valuation model featuring automatic calculation capabilities.
- Weighted Average Cost of Capital (WACC): A dedicated worksheet for WACC calculations based on user-defined inputs.
- Key Financial Ratios: Assess profitability, efficiency, and leverage metrics for Yuan Long Ping High-Tech Agriculture Co., Ltd. (000998SZ).
- Customizable Inputs: Easily modify revenue growth rates, profit margins, and tax rates.
- Clear Dashboard: Visual representations of key valuation outcomes through charts and tables.
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.