|
Jiangsu Boamax Technologies Group Co., Ltd. (002514.sz) Valoración de DCF
CN | Industrials | Manufacturing - Metal Fabrication | 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
Jiangsu Boamax Technologies Group Co., Ltd. (002514.SZ) Bundle
¡Simplifique Jiangsu Boamax Technologies Group Co., Ltd. Valoración con esta calculadora DCF personalizable! Con el verdadero Jiangsu Boamax Technologies Group Co., Ltd. Financials y las entradas de pronóstico ajustables, puede probar escenarios y descubrir Jiangsu Boamax Technologies Group Co., Ltd. Valor razonable en minutos.
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 | 827.1 | 495.6 | 634.5 | 684.0 | 580.8 | 641.4 | 708.5 | 782.5 | 864.2 | 954.5 |
| Revenue Growth, % | 0 | -40.08 | 28.02 | 7.81 | -15.09 | 10.45 | 10.45 | 10.45 | 10.45 | 10.45 |
| EBITDA | 124.1 | -311.5 | 123.8 | 108.3 | -32.6 | -23.2 | -25.7 | -28.4 | -31.3 | -34.6 |
| EBITDA, % | 15.01 | -62.86 | 19.51 | 15.83 | -5.61 | -3.62 | -3.62 | -3.62 | -3.62 | -3.62 |
| Depreciation | 64.0 | 68.1 | 86.9 | 85.4 | 79.1 | 78.6 | 86.8 | 95.9 | 105.9 | 117.0 |
| Depreciation, % | 7.74 | 13.73 | 13.69 | 12.48 | 13.62 | 12.25 | 12.25 | 12.25 | 12.25 | 12.25 |
| EBIT | 60.1 | -379.6 | 36.9 | 22.9 | -111.7 | -101.8 | -112.5 | -124.2 | -137.2 | -151.5 |
| EBIT, % | 7.27 | -76.59 | 5.82 | 3.35 | -19.23 | -15.88 | -15.88 | -15.88 | -15.88 | -15.88 |
| Total Cash | 133.1 | 119.5 | 90.1 | 238.4 | 93.1 | 135.1 | 149.2 | 164.8 | 182.0 | 201.0 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 418.0 | 303.9 | 318.0 | 454.9 | 521.4 | 408.3 | 450.9 | 498.0 | 550.1 | 607.5 |
| Account Receivables, % | 50.53 | 61.32 | 50.13 | 66.5 | 89.78 | 63.65 | 63.65 | 63.65 | 63.65 | 63.65 |
| Inventories | 193.7 | 192.0 | 173.6 | 137.9 | 326.3 | 212.8 | 235.0 | 259.6 | 286.7 | 316.6 |
| Inventories, % | 23.42 | 38.74 | 27.36 | 20.17 | 56.18 | 33.17 | 33.17 | 33.17 | 33.17 | 33.17 |
| Accounts Payable | 261.1 | 274.2 | 300.7 | 297.6 | 417.0 | 320.2 | 353.6 | 390.6 | 431.4 | 476.5 |
| Accounts Payable, % | 31.56 | 55.32 | 47.4 | 43.51 | 71.8 | 49.92 | 49.92 | 49.92 | 49.92 | 49.92 |
| Capital Expenditure | -166.2 | -120.0 | -50.9 | -739.2 | -408.7 | -285.7 | -315.6 | -348.5 | -384.9 | -425.1 |
| Capital Expenditure, % | -20.1 | -24.22 | -8.02 | -108.06 | -70.37 | -44.54 | -44.54 | -44.54 | -44.54 | -44.54 |
| Tax Rate, % | 8.57 | 8.57 | 8.57 | 8.57 | 8.57 | 8.57 | 8.57 | 8.57 | 8.57 | 8.57 |
| EBITAT | 66.0 | -369.1 | 33.8 | 30.6 | -102.1 | -97.8 | -108.0 | -119.3 | -131.8 | -145.5 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -386.8 | -292.2 | 100.6 | -727.5 | -567.2 | -175.1 | -368.2 | -406.6 | -449.1 | -496.0 |
| WACC, % | 5.17 | 5.16 | 5.12 | 5.17 | 5.12 | 5.15 | 5.15 | 5.15 | 5.15 | 5.15 |
| PV UFCF | ||||||||||
| SUM PV UFCF | -1,602.6 | |||||||||
| Long Term Growth Rate, % | 4.00 | |||||||||
| Free cash flow (T + 1) | -516 | |||||||||
| Terminal Value | -44,898 | |||||||||
| Present Terminal Value | -34,930 | |||||||||
| Enterprise Value | -36,533 | |||||||||
| Net Debt | 845 | |||||||||
| Equity Value | -37,378 | |||||||||
| Diluted Shares Outstanding, MM | 720 | |||||||||
| Equity Value Per Share | -51.91 |
What You Will Receive
- Authentic Jiangsu Boamax Data: Comprehensive financials - from revenue to EBIT - derived from actual and projected numbers.
- Complete Customization: Modify all key parameters (yellow cells) such as WACC, growth %, and tax rates as needed.
- Real-Time Valuation Updates: Automatic recalculations that allow for the assessment of changes on Jiangsu Boamax’s fair value.
- Flexible Excel Template: Designed for quick adjustments, scenario analysis, and in-depth forecasts.
- Efficient and Precise: Eliminate the need to create models from the ground up while ensuring accuracy and adaptability.
Key Features
- Authentic 002514SZ Data: Pre-loaded with Jiangsu Boamax Technologies Group's historical financials and future projections.
- Completely Customizable Inputs: Modify revenue growth rates, profit margins, discount rates, tax percentages, and capital expenditures.
- Interactive Valuation Model: Automatically refreshes the Net Present Value (NPV) and intrinsic value according to your custom inputs.
- Scenario Analysis: Develop various forecast scenarios to evaluate different valuation possibilities.
- User-Centric Design: Intuitive, organized, and suitable for both experts and newcomers.
How It Operates
- Download: Obtain the pre-prepared Excel file containing Jiangsu Boamax Technologies Group Co., Ltd.'s financial data.
- Customize: Modify projections such as revenue growth, EBITDA %, and WACC according to your needs.
- Update Automatically: The intrinsic value and NPV calculations refresh in real-time for accurate analysis.
- Test Scenarios: Develop various financial forecasts and instantly compare the results.
- Make Decisions: Utilize the valuation outputs to inform your investment strategies for (002514SZ).
Why Opt for This Calculator?
- All-in-One Solution: Merges DCF, WACC, and financial ratio analyses seamlessly for comprehensive evaluations.
- Flexible Inputs: Modify the highlighted cells to explore different scenarios tailored to your needs.
- In-Depth Analysis: Automatically determines the intrinsic value and Net Present Value for Jiangsu Boamax Technologies Group Co., Ltd. (002514SZ).
- Rich Dataset: Comes with both historical and projected data to provide a solid foundation for analysis.
- High-Quality Output: Perfect for financial analysts, investors, and business consultants looking for reliable insights.
Who Can Benefit from This Product?
- Institutional Investors: Develop comprehensive and accurate valuation models for analyzing portfolios that include Jiangsu Boamax Technologies Group Co., Ltd. (002514SZ).
- Corporate Finance Departments: Evaluate valuation scenarios to inform internal decision-making for Jiangsu Boamax Technologies Group Co., Ltd. (002514SZ).
- Consultants and Financial Advisors: Deliver precise valuation insights to clients considering investments in Jiangsu Boamax Technologies Group Co., Ltd. (002514SZ).
- Students and Instructors: Utilize real-time data to enhance financial modeling skills related to Jiangsu Boamax Technologies Group Co., Ltd. (002514SZ).
- Technology Buffs: Gain insight into the market valuation processes of technology companies like Jiangsu Boamax Technologies Group Co., Ltd. (002514SZ).
Contents of the Template
- Preloaded BOAMAX Data: Historical and projected financial information, including revenue, EBIT, and capital expenditures.
- DCF and WACC Models: Advanced sheets designed for calculating intrinsic value and Weighted Average Cost of Capital.
- Editable Inputs: Cells highlighted in yellow for modifying revenue growth, tax rates, and discount rates.
- Financial Statements: Detailed annual and quarterly financials for in-depth analysis.
- Key Ratios: Ratios for profitability, leverage, and efficiency to assess performance.
- Dashboard and Charts: Visual representations of valuation results and underlying assumptions.
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.