Kunlun Energy Company Limited (0135HK) DCF Valuation

Kunlun Energy Company Limited (0135.HK) Valoración de DCF

HK | Energy | Oil & Gas Refining & Marketing | HKSE
Kunlun Energy Company Limited (0135HK) DCF Valuation
  • 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

Kunlun Energy Company Limited (0135.HK) Bundle

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

TOTAL:

¡Ahorre tiempo y mejore la precisión con nuestra calculadora DCF (0135HK)! Utilizando datos reales de Kunlun Energy Company Limited y personalizable supuestos, esta herramienta le permite pronosticar, analizar y valor (0135HK) como un inversor experimentado.


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 121,656.2 117,295.1 148,748.1 184,604.2 190,412.5 214,443.5 241,507.5 271,987.0 306,313.1 344,971.5
Revenue Growth, % 0 -3.58 26.82 24.11 3.15 12.62 12.62 12.62 12.62 12.62
EBITDA 15,313.2 16,939.7 17,158.7 18,442.8 19,910.5 25,309.3 28,503.5 32,100.8 36,152.1 40,714.6
EBITDA, % 12.59 14.44 11.54 9.99 10.46 11.8 11.8 11.8 11.8 11.8
Depreciation 6,817.5 7,475.7 4,963.4 5,246.8 5,359.6 8,994.2 10,129.3 11,407.7 12,847.4 14,468.8
Depreciation, % 5.6 6.37 3.34 2.84 2.81 4.19 4.19 4.19 4.19 4.19
EBIT 8,495.6 9,464.0 12,195.4 13,196.0 14,550.9 16,315.1 18,374.2 20,693.1 23,304.7 26,245.8
EBIT, % 6.98 8.07 8.2 7.15 7.64 7.61 7.61 7.61 7.61 7.61
Total Cash 20,012.5 17,471.2 30,592.0 42,388.0 48,944.6 43,136.4 48,580.4 54,711.5 61,616.4 69,392.7
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 2,997.6 4,385.8 3,107.1 4,181.8 3,421.7
Account Receivables, % 2.46 3.74 2.09 2.27 1.8
Inventories 1,500.9 993.1 1,320.6 1,160.6 1,240.0 1,822.0 2,051.9 2,310.9 2,602.5 2,931.0
Inventories, % 1.23 0.84667 0.88779 0.62869 0.65124 0.84963 0.84963 0.84963 0.84963 0.84963
Accounts Payable 2,377.0 3,602.0 3,441.0 3,341.1 2,995.4 4,598.1 5,178.5 5,832.0 6,568.0 7,396.9
Accounts Payable, % 1.95 3.07 2.31 1.81 1.57 2.14 2.14 2.14 2.14 2.14
Capital Expenditure -10,663.3 -7,302.8 -8,443.0 -6,140.1 -5,560.3 -11,542.8 -12,999.6 -14,640.2 -16,487.9 -18,568.7
Capital Expenditure, % -8.77 -6.23 -5.68 -3.33 -2.92 -5.38 -5.38 -5.38 -5.38 -5.38
Tax Rate, % 54.88 54.88 54.88 54.88 54.88 54.88 54.88 54.88 54.88 54.88
EBITAT 5,959.1 7,077.9 9,084.2 9,502.0 6,565.4 10,981.6 12,367.5 13,928.4 15,686.2 17,665.9
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -8.2 7,595.4 6,394.8 7,594.1 6,699.6 7,576.9 9,178.9 10,337.4 11,642.0 13,111.3
WACC, % 5.98 6.04 6.03 6 5.69 5.95 5.95 5.95 5.95 5.95
PV UFCF
SUM PV UFCF 43,081.7
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 13,373
Terminal Value 338,705
Present Terminal Value 253,717
Enterprise Value 296,798
Net Debt -2,309
Equity Value 299,108
Diluted Shares Outstanding, MM 8,659
Equity Value Per Share 34.54

Benefits of Choosing Us

  • Adjustable Forecast Parameters: Effortlessly modify assumptions (growth %, margins, WACC) to explore various scenarios.
  • Comprehensive Data: Kunlun Energy's financial figures pre-loaded to facilitate your analysis.
  • Automated DCF Calculations: The template computes Net Present Value (NPV) and intrinsic value automatically.
  • Tailored and Professional Design: A refined Excel model that caters to your valuation requirements.
  • Designed for Analysts and Investors: Perfect for assessing projections, validating strategies, and enhancing efficiency.

Key Features

  • Customizable Forecast Inputs: Adjust essential parameters such as revenue growth, EBITDA margin, and capital expenditures specific to Kunlun Energy Company Limited (0135HK).
  • Instant DCF Valuation: Quickly computes intrinsic value, NPV, and other key metrics for informed decision-making.
  • High Precision Valuation: Leverages Kunlun Energy’s actual financial data to provide accurate valuation results.
  • Simplified Scenario Analysis: Effortlessly evaluate various assumptions and analyze different outcomes.
  • Efficiency Booster: Streamlines the valuation process, removing the need to construct intricate models from the ground up.

How It Functions

  1. Download the Template: Gain immediate access to the Excel-based KUNLUN (0135HK) DCF Calculator.
  2. Input Your Assumptions: Modify the yellow-highlighted cells for growth rates, WACC, margins, and additional parameters.
  3. Instant Calculations: The model automatically recalculates KUNLUN’s intrinsic value.
  4. Test Scenarios: Experiment with various assumptions to assess potential valuation fluctuations.
  5. Analyze and Decide: Leverage the results to inform your investment or financial analysis.

Why Choose This Calculator for Kunlun Energy Company Limited (0135HK)?

  • Reliable Data: Utilize authentic financials of Kunlun Energy for accurate valuation outcomes.
  • Tailored Options: Modify essential variables such as growth rates, WACC, and tax rates to align with your forecasts.
  • Efficient: Ready-made calculations remove the hassle of starting from square one.
  • Professional-Quality Tool: Crafted for investors, analysts, and financial consultants.
  • Easy to Use: User-friendly design and detailed instructions simplify the process for everyone.

Who Can Benefit from This Product?

  • Institutional Investors: Create thorough and reliable valuation models for analyzing investments in Kunlun Energy Company Limited (0135HK).
  • Corporate Finance Departments: Evaluate valuation scenarios to inform strategies within the organization.
  • Consultants and Financial Advisors: Equip clients with precise valuation insights specific to Kunlun Energy Company Limited (0135HK).
  • Students and Instructors: Leverage real-world data to enhance skills in financial modeling and education.
  • Energy Sector Enthusiasts: Gain insights into how companies like Kunlun Energy Company Limited (0135HK) are valued within the market.

Contents of the Template

  • Detailed DCF Model: Customizable template with in-depth valuation metrics.
  • Market Data: Kunlun Energy Company Limited's (0135HK) historical and forecasted financial information included for evaluation.
  • Adjustable Variables: Modify WACC, growth assumptions, and tax rates to explore different scenarios.
  • Financial Reports: Complete annual and quarterly financial statements for comprehensive analysis.
  • Essential Ratios: Integrated analysis for measuring profitability, efficiency, and leverage.
  • Interactive Dashboard: Graphs and tables showcasing clear and actionable insights.


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.